city of shreveport - louisianaapp1.lla.la.gov/publicreports.nsf/2d14000e08ed92aa... ·...
TRANSCRIPT
COMPREHENSIVEANNUAL FINANCIAL
REPORT
CITY OF SHREVEPORT, LOUISIANAFor the Year Ended December 31, 2004
Finance DepartmentElizabeth B. Washington, Director
Under provisions of state law, this report is a publicdocument. Acopy of the report has been submitted tothe entity and other appropriate public officials. Thereport is available for public inspection at the BatonRouge office of the Legislative Auditor and. whereappropriate, at the office of the parish clerk of court.
Release Date.
About the Cover
The cover features Rivervicw, Shreveporl's newest park, which was funded by the Red River WaterwayCommission. Included in the park are a series of interactive fountains that play in time to music andlights, a Rose Plaza complete with 30-fool-tall artist-created rose light sculptures, a waterfall,performance area, giant amphitheater, and boat dock.
Picture provided by Morgan, Hill, Sutton, and Mitchell Architectsii
CITY OF SHREVEPORT, LOUISIANACOMPREHENSIVE ANNUAL FINANCIAL REPORT
FOR THE FISCAL YEAR ENDED DECEMBER 31,2004
TABLE OF CONTENTS
Page
INTRODUCTORY SECTIONLetter of Transmittal 1Certificate of Achievement for Excellence in Financial Reporting 8Organizational Chart 9Principal Officials 10Finance Department 11
FINANCIAL SECTIONIndependent Auditor's Report 13Management's Discussion and Analysis 17Basic Financial Statements:
Government-wide Financial Statements:Statement of Net Assets 31Statement of Activities 32
Fund Financial Statements:Balance Sheet - Governmental Funds 34Reconciliation of the Governmental Funds Balance Sheet to
the Statement of Net Assets 36Statement of Revenues, Expenditures, and Changes in Fund Balance -
Governmental Funds 38Reconciliation of the Statement of Revenues, Expenditures, and Changes
in Fund Balances of Governmental Funds to the Statement of Activities .. 40Statement of Revenues, Expenditures, and Changes in Fund Balance -
Budget and Actual - General Fund 42Statement of Revenues, Expenditures, and Changes in Fund Balance -
Budget and Actual - Community Development 45Statement of Net Assets - Proprietary Funds 48Statement of Revenues, Expenses, and Changes in Fund Net Assets -
Proprietary Funds 50Statement of Cash Flows - Proprietary Funds 51Statement of Fiduciary Net Assets - Fiduciary Funds 53Statement of Changes in Fiduciary Net Assets - Fiduciary Funds 54Statement of Net Assets - Component Units 55Statement of Activities - Component Units 56
Notes to the Financial Statements 60
III
Required Supplementary Information:Trend Data on Pension Funding 109
Combining and Individual Fund Statements and Schedules:Combining Balance Sheet - Nonmajor Governmental Funds 114Combining Statement of Revenues, Expenditures, and Changes in Fund Balances -
Nonmajor Governmental Funds 116Schedules of Revenues, Expenditures, and Changes in Fund Balance
- Budget and Actual:Riverfront Development 118
Combining Statement of Net Assets - Nonmajor Enterprise Funds 120Combining Statement of Revenues, Expenses, and Changes in Fund Net Assets -
Nonmajor Enterprise Funds 121Combining Statement of Cash Flows - Nonmajor Enterprise Funds 122Combining Statement of Net Assets - Internal Service Funds 126Combining Statement of Revenues, Expenses, and Changes in Fund Net Assets -
Internal Service Funds 127Combining Statement of Cash Flows - Internal Service Funds 128Combining Statement of Net Assets - Fiduciary Funds 132Combining Statement of Changes in Net Assets - Fiduciary Funds 133
Discretely Presented Component Unit:Metropolitan Planning Commission
Balance Sheet 136Statement of Revenues, Expenditures, and Changes in Fund Balance 137
STATISTICAL SECTIONFund information:
General Governmental Expenditures by Function 140General Governmental Revenues by Source 142General Fund Expenditures by Function 143General Fund Revenues by Source 144General Fund Tax Revenues by Source 145Property Tax Levies and Collections 146Assessed and Estimated Actual Value of Taxable Property 147Summary of Ad Valorem Tax Millage Rates 148Property Tax Rates and Tax Levies - Direct and Overlapping Governments . . . . 149Principal Taxpayers 150Special Assessment Billings and Collections 151Computation of Legal Debt Margin 152Ratio of Net General Bonded Debt to Assessed Value and Net Bonded Debt
Per Capita 153Ratio of Annual Debt Service Expenditures for General Bonded Debt to Total
General Governmental Expenditures 154Computation of Direct and Overlapping Debt -
General Obligation Bonds and Notes 155Revenue Bond Coverage - Water and Sewer Bonds 156Revenue Bond Coverage - Municipal and Regional Airports 157
iv
Demographic Statistics 158Property Value, Construction, and Bank Deposits 159Miscellaneous Statistics 160
VI
C I T Y O F S H R E V E P O R TAIMmerlcaCtof p.o 110x31109 SUREVF.PORT, LA 7 mo • m4TEXASAVE. SIIREVF.PORT.LATHOII I I I I I wcbsilc: www.ci.slirevcptirt.la us
III.1
May 2,2005
Mayor Keith HightowerMembers of the City CouncilCity of Shreveport, Louisiana
Mayor and Members of the City Council:
In accordance with Section 10.02, paragraph (j), of the City Charier, I am pleased to submit theComprehensive Annual Financial Report for the year ended December 31, 2004. The financialstatements were prepared in conformity with generally accepted accounting principles (GAAP) andaudited in accordance with generally accepted government auditing standards by a firm of licensedcertified public accountants. I believe this report presents comprehensive information about theCity's financial and operating activities during 2004 that is useful to taxpayers, citizens, and oilierinterested persons.
This report was prepared by the Accounting Division of the Finance Department and consists ofmanagement's representations concerning the finances of the City. Consequently, managementassumes full responsibility Tor the completeness and reliability of till of the information presentedin this report. To provide a reasonable basis for making these representations, management of IhcCity has established a comprehensive Internal control framework that is designed both to protect thegovernment's assets from loss, theft, or misuse and to compile sufficient reliable information for thepreparation of the City's financial statements in conformity with GAAP. Because the cost of internalcontrols should not outweigh their benefits, the City's comprehensive framework of internal controlslias been designed to provide reasonable rallicr than absolute assurance llial the financial statementswill be free from material misstatement. In addition to internal controls established by managementand those built into the accounting system, the Office of Internal Audit periodically reviews theadequacy of internal controls. The Internal Auditor and her staff are independent of the FinanceDepartment. As management, we assert that, to the best of our knowledge and belief, this financialreport is complete and reliable in all material respects.
In accordance with Section 4.28 of the City Charter, the City Council is required to provide for anannual independent audit of the accounts and financial transactions of the City by a firm of
independent certified public accountants duly licensed to practice in the State of Louisiana. Theaccounting firm of KPMG LLP was selected by the City to conduct its annual audit. The goal of theindependent audit was to provide reasonable assurance that the financial statements of the City forthe fiscal year ended December 31,2004, are free of material misstatement. The independent auditinvolved examining, on a test basis, evidence supporting the amounts and disclosures in the financialstatements; assessing the accounting principles used and significant estimates made by management;and evaluating the overall financial statement presentation. The independent auditor concluded,based upon the audit, that there was a reasonable basis for rendering an unqualified opinion that theCity's financial statements for the fiscal year ended December 31, 2004, are fairly presented inconformity with GAAP. The independent auditor's report is presented as the first component of thefinancial section of this report.
The independent audit of the financial statements of the City was part of a broader, federallymandated "Single Audit" designed to meet the special needs of federal grantor agencies. Thestandards governing Single Audit engagements require the independent auditor to report not onlyon the fair presentation of the financial statements, but also on the audited government's internalcontrols and compliance with legal requirements, with special emphasis on internal controls andlegal requirements involving the administration of federal awards. These reports are available in theCity's separately issued Single Audit Report.
GAAP require that management provide a narrative introduction, overview, and analysis toaccompany the basic financial statements in the form of Management's Discussion and Analysis(MD&A). This letter of transmittal is designed to complement MD&A and should be read inconjunction with it. The City's MD&A can be found immediately following the report of theindependent auditors.
Profile of the City of Shrevcport
The City of Shreveport was incorporated in 1839. It is located on the west bank of the Red Riverin Northwest Louisiana, approximately thirty miles south of Arkansas and fifteen miles east ofTexas. Shreveport is the seat of Caddo Parish and the center of a metropolitan area that includesBossier, Caddo, and Webster Parishes. Although located primarily in Caddo Parish, a small portionof the City extends into Bossier Parish. The current area of the City is approximately 121 squaremiles.
The City of Shreveport has been organized under a mayor-council form of government since 1978,when the current City charter was adopted by the voters. The charter provides for a seven membercouncil, with each member selected for four-year terms from separate districts of the City. Themayor is elected at-large for a four-year term, is not a member of the council, but has veto powerover council action.
The City provides a wide range of services including public safety, highways and streets, sanitation,water and sewer services, airports, transportation, recreational activities, general administrationfunctions and others.
These financial statements present the City of Shreveport (the primary government) and itscomponent units. The component units are included in the City's reporting entity because of thesignificance of their operational or financial relationships with the City. Included as discretelypresented component units is the financial data for the City Courts, City Marshal, the DowntownDevelopment Authority, Shreveport Home Mortgage Authority, Metropolitan Planning Commissionand the Shreveport Convention Center Hotel Authority. They are reported separately within theCity's financial statements to emphasize that they are legally separate from the City. Additionalinformation on these legally separate entities can be found in the notes to the financial statements.
Budgetary Control
The annual budget serves as the foundation for the City's financial planning and control. The CityCouncil is required to adopt the final budgets no later than December 15 each year. Budgets areadopted at the fund, department, object level. The exception is the Community DevelopmentDepartment where the budget is at the fund, department, division, object level. Transfers outsideof these require the approval of the City Council.
Local Economy
Unemployment for 2004 was better than 2003. The unemployment rate as of December 31,2004was 5.7% compared to 6.1 % in 2003 and 6.6% in 2002. Over the past five years, the unemploymentrate took a hit from 4.9% in 2000 to 7.1 % in 200J. Since then, the rate has been steadily declining.The unemployment rate is expected to decrease in 2005. There is a projection of a couple ofthousand new jobs over 2005 through 2006. This places the Shreveport area below average amongits Louisiana counterparts. The positive side is there has been a nice expansion at a manufacturingplant, and it is expected to continue from 2004 to 2005. Shreveport has one of the larger durablegoods manufacturing markets in the State. A large call center was opened at the end of 2004. Therewere 1,100 jobs with additional jobs to be added.
Casinos and their hotels added jobs to the region during the past five years. From 2000 through2002, the Shreveport market had growth in its revenues. The casino industry felt the impact of theeconomy in 2003. Shreveport's revenues decreased in 2003 and have decreased again in 2004.Following is a five-year history of the City's gaming revenues at December 31:
2000 $ 7,209,3092001 14,819,5422002 15,052,4112003 13,754,5952004 12,891,549
KPMGLLPSuite 1900333 Texas StreetShreveport. LA 71101-3692
Independent Auditors1 Report on Compliance With Requirements Applicable to thePassenger Facility Charge Program and on Internal Control Over Compliance and
Schedule of Passenger Facility Charges Revenues and Disbursements
The Honorable Mayor and Members of the City CouncilCity of Shreveport, Louisiana:
Compliance
We have audited the compliance of the City of Shreveport, Louisiana (City) with the compliancerequirements described in the Passenger Facility Charge Audit Guide for Public Agencies (the Guide),issued by the Federal Aviation Administration, for its passenger facility charge program for the year endedDecember 31, 2004. Compliance with the requirements of laws, regulations, and contracts applicable to itspassenger facility charge program is the responsibility of the City's management. Our responsibility is toexpress an opinion on the City's compliance based on our audit.
We conducted our audit of compliance in accordance with auditing standards generally accepted in theUnited States of America; the standards applicable to financial audits contained in Government AuditingStandards, issued by the Comptroller General of the United States; and the Guide. Those standards and theGuide require that we plan and perform the audit to obtain reasonable assurance about whethernoncompliance with the compliance requirements referred to above that could have a direct and materialeffect on the passenger facility charge program occurred. An audit includes examining, on a test basis,evidence about the City's compliance with those requirements and performing such other procedures aswe considered necessary in the circumstances. We believe that our audit provides a reasonable basis forour opinion. Our audit does not provide a legal determination on the City's compliance with thoserequirements.
As described in item 04-1 in the accompanying schedule of findings and questioned costs, the City did notcomply with the requirement regarding PFC assurances that are applicable to its passenger facility chargeprogram. Compliance with such requirements is necessary, in our opinion, for the City to comply with therequirements applicable to that program.
In our opinion, except for the noncompliance described in the preceding paragraph, the City complied, inall material respects, with the requirements referred to above that are applicable to its passenger facilitycharge program for the year ended December 31,2004.
Internal Control Over Compliance
The management of the City is responsible for establishing and maintaining effective internal control overcompliance with the requirements of laws, regulations, and contracts applicable to the passenger facilitycharge program. In planning and performing our audit, we considered the City's internal control overcompliance with requirements that could have a direct and material effect on the passenger facility chargeprogram in order to determine our auditing procedures for the purpose of expressing our opinion oncompliance and to test and report on the internal control over compliance in accordance with the Guide.
KPMG LLP. a U S. limned liability partnership, is IHe U.Smember firm of KPMG International, a Swiss cooperative
There have been some shifts in the local market. It has gone through growth and change. However,the casino industry continues to be a vital part of the local economy.
It is projected that there will be a faster growth in Louisiana personal income from 2004 to 2005 ascompared to the 2001 - 2003 period. More money in the pockets of the citizens mean more localsales tax revenue for the City. Retail sales showed the effect of the sluggish economy from 2001through 2003. There was a.25% rate increase beginning in 2003. Sales tax rebounded in 2004. Thefive-year trend has been as follows:
20002001200220032004
$75,548,50375,481,65475,971,48682,343,00787,911,418
The fact that sales tax growth was re-energized in 2004 was probably due in some part to thecontinued development of a wider variety of retail shopping options in the City.
Commercial construction has continued to increase in value and number of permits. In 2004, therewere 100 permits issued valued at $148,694,901 compared to 80 permits valued at $125,055,018 in2003. The low mortgage rates have continued to keep residential construction high. In 2004, thenumber of permits issued decreased to 615, down from 694 in 2003. The value of those permitsincreased to $113,224,966 from $107,285,644 in 2003. The five-year history in construction hasshown ups and downs in the number of permits with mostly increases in value except between 2000and 2001 for commercial construction. During 2000 to 2001, the value of residential constructionwas static. Following is a chart which shows the five-year history for commercial and residentialconstruction:
FiscalYear
20002001200220032004
Commercial ConstructionNumberOf Units Value
1031618780
100
$ 72,305,84557,699,144
100,925,424125,055,018148,694,901
Residential ConstructionNumber
Of Units
355374448694615
Value
$ 56,689,35356,942,28772,277,725
107,285,644113,224,966
It appears that 2004 is the year that all local economic indicators, including personal bankruptcyshow that the local economy is improving and starting to grow again.
Long-term Financial Planning
For many years, gaming revenues were considered a limitless source of revenue to meet variouscommunity needs. While the casino industry is still a vital part of the local economy, it is unlikelythat there will be strong growth in gaming revenues in the near future. In 2004, there was lot ofdiscussion for the 2005 budget review as to how much support the City should provide from gamingrevenues for community and civic organizations.
Debt service for the Convention Center bonds has been being paid from gaming revenues. In 2005,and perhaps for the next few years, the payment will be made from the Debt Service Fund. Therewilt be an increase of approximately $250,000 in the amount of gaming revenues transferred to theGeneral Fund in 2005 to help keep the operating reserve at a 7% level.
Most of the City's capital projects will have little, if any, impact on the City's operating budgets.The opening of Ledbetter Heights Park and Community Center plus Cockrell Park CommunityCenter will increase operating costs, not likely over $100,000 annually for each one. Increase incosts are inevitable as the City transitions from a traffic signal system with more technicalcomplexity. These cost increases are at least several years away.
In 2004, the City was informed that the State Supreme Court reversed the lower court's decision onthe amount that should be contributed to the State Firefighters Retirement System. The amount thatthe City contributed went from 9% of payroll to 18% and has subsequently grown to 25% of payroll.For the eighteen month past due amount, approximately $6 million, the Retained Risk Fundabsorbed the retroactive payments. This will allow the General Fund not to make immediate andsevere cuts in its budget. Going forward, the City's annual payment for the firefighters pension willincrease by $4 million annually. This new mandate will make the preparation of the 2006 budgetsmore difficult.
On a long-term basis, the City must focus on how much support it should provide from gamingrevenues to various community groups and civic groups. While sales taxes appear to be rising,revenues are projected to grow at a slower rate than expenditures. In order to fill the gap betweenrevenues and expenditures, the City will need to make some hard choices in reducing expenditures.
The largest business-type activity is the Water and Sewer Fund. In mid-2004, the fund implementeda 10% rate increase. Another 10% increase will become effective on January 1, 2005. Theseincreases should allow the fund to meet its budget increases primarily due to larger debt servicepayments on funds borrowed from the State loan programs for improvements to the wastewatertreatment plant and lift stations. Also, the rate increases will pay the interest payment on the firstincrement of a new $75 million bond issue for system improvements.
Long-term, the City must determine what are true needs, what are the priorities, what do citizenswant, etc. In the coming budgets, these questions must be answered.
Relevant Financial Policies
As discussed earlier, the City's policy on the use of unpredictable revenues, specifically gamingrevenues is essential to prudent planning. Gaming revenues cannot be considered the seemingly,limitless source of revenue. As the casino industry changes, it is imperative that a policy be in placeon the use of this revenue. In 2004, we have seen the effect of a policy.
Major Initiatives
The City's largest major initiative for 2004 was the $ 100 million project to build a convention centerdowntown. It is more than 50% complete. The Convention Center is scheduled to open by early2006. The project began affecting the operating budget in 2004. In 2005, it will significantly affectthe Riverfront Fund (gaming revenues) to the tune of $1.5 million for pre-opening services. To theextent that the Convention Center runs an operating deficit after opening, it is likely to beappropriated from the Riverfront Fund. This will begin in 2006.
Awards and Acknowledgments
The Government Finance Officers Association of the United States and Canada (GFOA) awardeda Certificate of Achievement for Excellence in Financial Reporting to the City of Shreveport for itsComprehensive Annual Financial Report for the fiscal year ended December 31, 2003. TheCertificate of Achievement is the highest form of recognition in governmental accounting andfinancial reporting, and its attainment represents a significant accomplishment by the City and itsmanagement. We are proud to have received this award each year for the past twenty-five years(beginning with our Comprehensive Annual Financial Report for the fiscal year ended December 31,1979).
In order to be awarded a Certificate of Achievement, a governmental unit must publish an easilyreadable and efficiently organized Comprehensive Annual Financial Report, the contents of whichconform to program standards. Such reports must satisfy both generally accepted accountingprinciples and applicable legal requirements.
A Certificate of Achievement is valid for a period of one year. We believe our current reportcontinues to conform to Certificate of Achievement Program requirements, and we are submittingit to the GFOA to determine its eligibility for another certificate.
The GFOA has given an Award for Outstanding Achievement in Popular Annual FinancialReporting to the City of Shreveport, Louisiana for its Popular Annual Financial Report for the fiscalyear ended December 31, 2003. We have received this award for the past nine years. The Awardfor Outstanding Achievement in Popular Annual Financial Reporting is a prestigious national awardrecognizing conformance with the highest standards for preparation of state and local governmentpopular reports. In order to receive an Award for Outstanding Achievement in Popular AnnualFinancial Reporting, a government unit must publish a Popular Annual Financial Report, whosecontents conform to program standards of creativity, presentation, understandability and reader
appeal. An Award for Outstanding Achievement in Popular Annual Reporting is valid for a periodof one year only. We believe our current report continues to conform to the Popular AnnualFinancial Reporting requirements, and we are submitting it to GFOA.
Sincere appreciation is expressed to the entire staff in the Finance Department and especially to theprofessional accounting staff whose dedicated and efficient services have made the preparation ofthis report possible. Thanks to the Mayor and City Council for your support of excellence infinancial reporting and fiscal integrity.
Sincerely,
Elizabeth B. WashingtonDirector of Finance
Certificate ofAchievementfor Excellence
in FinancialReporting
Presented to
City of Shreveport,Louisiana
For its Comprehensive Annual
Financial Report
for the Fiscal Year Ended
December 31,2003
A Certificate of Achievement for Excellence in FinancialReporting is presented by the Government Finance Officers
Association of the United States and Canada togovernment units and public employee retirementsystems whose comprehensive annual financial
reports (CAFRs) achieve the higheststandards in government accounting
and financial reporting.
President
Executive Director
x Svy o5 Zo
Q.UJ
UJDCXCOu.
tO
Zg
S Iz w^ T—O wS teO ^3u. EO gUJ ®_J Qm
3~»
XO
UJ
EX
EC
UT
IV
CO
of3Ou
u
CtO1h-o
£u.O
UJUJOQ13—*
0
UJolitu.OUJ
EXEc
urn
j-£
riU
U
UluLiU.O
i_ UJ
Ii ir is iu.UJXu
Ul2«0
>-
gO
s2M E« =^ =n 2|5 <
8
a.UJ
. u.
0,-ujj»i
Ken
neth
,E
F A
DM
1NIS
T
5
to >£« Ul
ffl KJ 0
6 t
COKo:
~a.cc
Ulu
zE
Ul
u_
UJu
i I
Oa.
w9
S S
II(T
So»_c£U) _
32. uCO £
re.N
UJ
M ^
UJ
> £a>^
Is£5CO m00
|2
zo
UlaoUl
1 i«~5 j.B
S TO °r r\UJ W10
•CL* \
Ijm3a.
zUJ
a.o ug— J 1 1.UJ 55
S S uj2 a
— Q a; Q
Z CD 3 -5£OU
(0UJyi>o:U)V)
rtoUla.O
,
Ulzz
— O(0orUlCL
T T
u
»- tt "o
CITY OF SHREVEPORT, LOUISIANA
PRINCIPAL OFFICIALS
Keith HightowerMayor
Kenneth R. Antee, Jr.Chief Administrative Officer
Members of City Council
Calvin B. Lester, Jr. District AR. M. Walford District BThomas G. Carmody, Jr. District CMichael Gibson District DJeffery A. Hogan District EJames E. Green District FTheron J. Jackson District G
10
CITY OF SHREVEPORT, LOUISIANA
FINANCE DEPARTMENT
Department Director
Elizabeth B. Washington
Division Managers
John PistoriusDan ThomasAnna BrownTom MattoxTom Cody
Rosalyn AtkinsDorothy ColeToronya GillyardRosie JacobsMarie LafontantCharles MaddenErma MitchellLynn PetreyLarry PhelpsLashonda Samuels
Accounting Staff
AccountingData ProcessingRevenue CollectionPurchasingRisk Management
Louise BroomG-Ray EvansDanny HawksEvelyn JonesLinda LongBruce MessierAbigail MonetteDiane PharrJames RolfsBrenda Stills
11
12
KPMGUPSuite 1900333 Texas StreetShreveport, LA 71101-3692
Independent Auditors1 Report
To the Members of the City Council andHonorable Keith Hightower, Mayor
City of Shreveport, Louisiana:
We have audited the accompanying financial statements of the governmental activities, the business-typeactivities, the aggregate discretely presented component units, each major fund, and the aggregateremaining fund information of the City of Shreveport, Louisiana (the City) as of and for the year endedDecember 31, 2004, which collectively comprise the City's basic financial statements as listed in theaccompanying Table of Contents. We also have audited the financial statements of each of the City'snonmajor governmental, n on major enterprise, internal service, fiduciary, Shreveport Home MortgageAuthority, and Metropolitan Planning Commission funds presented as supplementary information in theaccompanying combining and individual fund financial statements as of and for the year ended December31, 2004 as listed in the Table of Contents. These financial statements are the responsibility of the City'smanagement. Our responsibility is to express an opinion on these financial statements based on our audit.We did not audit the component unit financial statements of the City Courts, City Marshal, and DowntownDevelopment Authority, which represent 34% and 73%, respectively, of the assets and revenues of theaggregate discretely presented component units. Those financial statements were audited by other auditorswhose reports thereon have been furnished to us, and our opinion, insofar as it relates to the amountsincluded for the City Courts, City Marshal, and Downtown Development Authority, is based on the reportsof the other auditors.
We conducted our audit in accordance with auditing standards generally accepted in the United States ofAmerica and the standards applicable to financial audits contained in Government Auditing Standards,issued by the Comptroller General of the United States. Those standards require that we plan and performthe audit to obtain reasonable assurance about whether the financial statements are free of materialmisstatement. An audit includes consideration of internal control over financial reporting as a basis fordesigning audit procedures that are appropriate in the circumstances, but not for the purpose of expressingan opinion on the effectiveness of the City's internal control over financial reporting. Accordingly, weexpress no such opinion. An audit includes examining, on a test basis, evidence supporting the amountsand disclosures in the financial statements. An audit also includes assessing the accounting principles usedand significant estimates made by management, as well as evaluating the overall financial statementpresentation. We believe that our audit and the reports of other auditors provide a reasonable basis for ouropinions.
In our opinion, based on our audit and the reports of other auditors, the financial statements referred toabove present fairly, in all material respects, the respective financial position of the governmentalactivities, the business-type activities, the aggregate discretely presented component units, each majorfund, and the aggregate remaining fund information of the City as of December 31, 2004, and therespective changes in financial position and cash flows, where applicable, thereof and the respectivebudgetary comparison for the General Fund and Community Development Fund for the year then ended inconformity with accounting principles generally accepted in the United States of America. In addition, inour opinion, the financial statements referred to above present fairly, in all material respects, the respective
13KPMG LlR » U S limited UabtMy partwihtp. a It* U Smember firm of KPMG Internalion«l. * Swiss coopwaiiv*
This page left blank intentionally
14
financial position of each nonmajor governmental, nonmajor enterprise, internal service, fiduciary,Shreveport Home Mortgage Authority, and Metropolitan Planning Commission funds of the City as ofDecember 31, 2004, and the respective changes in financial position and cash flows, where applicable,thereof for the year then ended in conformity with accounting principles generally accepted in the UnitedStates of America.
In accordance with Government Auditing Standards, we have also issued our report dated April 29, 2005on our consideration of the City's internal control over financial reporting and on our tests of itscompliance with certain provisions of laws, regulations, contracts, grant agreements, and other matters.The purpose of that report is to describe the scope of our testing of internal control over financial reportingand compliance and the results of that testing, and not to provide an opinion on the internal control overfinancial reporting or on compliance. That report is an integral part of an audit performed in accordancewith Government Auditing Standards and should be considered in assessing the results of our audit.
The Management's Discussion and Analysis, schedules of employee contributions, schedules of fundingprogress and related notes identified as Required Supplementary Information in the Table of Contents isnot a required part of the basic financial statements, but is supplementary information required byaccounting principles generally accepted in the United States of America. We have applied certain limitedprocedures, which consisted principally of inquiries of management regarding the methods of measurementand presentation of the required supplementary information. However, we did not audit the informationand express no opinion on it.
Our audit was conducted for the purpose of forming opinions on the financial statements that collectivelycomprise the City's basic financial statements. The accompanying financial information in the Introductoryand Statistical Sections are presented for purposes of additional analysis and are not a required part of thebasic financial statements. The accompanying financial information in the Introductory and StatisticalSections has not been subjected to the auditing procedures applied by us in the audit of the basic financialstatements and, accordingly, we express no opinion on it.
LCP
April 29, 2005
15
This page left blank intentionally
16
Management's Discussion and Analysis
The Management Discussion and Analysis (MD&A) offers the readers of the City of Shreveport'sfinancial statements this narrative overview and analysis of the financial activities of the City ofShreveport for the fiscal year ended December 31,2004. This information presented here shouldbe considered in conjunction with additional information provided in the letter of transmittal whichis found on pages 1-7 of this report.
Financial Highlights
The assets of the City exceeded its liabilities at December 31, 2004 by $782.2 million (netassets). Governmental activities' unrestricted assets are a deficit of $15.9 million. This isthe result of the Cily financing certain long-term liabilities that would have been paid overfuture years to take advantage of available lower interest rates, a reduction in the net pensionasset, and a reduction in Internal Service Funds' net assets.The City's total net assets increased $21.3 million. Net assets of governmental activitiesincreased $6.3 million and net assets of business-type activities increased $15.0 million.As of December 31, 2004, the City's governmental funds reported combined ending fundbalances of $181.3 million, a decrease of $56.7 million from the prior year. Of this amount,$7.9 million for the General Fund was unreserved, undesignated, and available for spending.
• The unreserved, undesignated fund balances for the General Fund represented 5.1 % of totalGeneral Fund expenditures.The City's total debt increased $10.7 million.
Overview of the Financial Statements
The management discussion and analysis serves as an introduction to the City's basic financialstatements which are the government-wide financial statements, fund financial statements, and notesto the financial statements. Also included in the report is required supplementary information.
Government-wide financial statements. The government-wide financial statements reportinformation about the overall finances of the City similar to a business enterprise. These statementscombine and consolidate short-term, spendable resources with capital assets and long-termobligations.
The statement of net assets presents information on all of the City's assets less liabilities whichresults in net assets. The statement is designed to display the financial position of the City. Overtime, increases or decreases in net assets help determine whether the City's financial position isimproving or deteriorating.
The statement of activities provides information which shows how the City's net assets changed asa result of the year's activities. The statement uses the accrual basis of accounting, which is similarto the accounting used by private-sector businesses. All of the revenues and expenses are reportedregardless of the timing of when cash is received or paid.
17
The Statement of Activities distinguish functions of the City that are financed primarily by taxes,intergovernmental revenues, and charges for services (governmental activities) from functions whereuser fees and charges to customers help to cover all or most of the cost of services (business-typeactivities). The City's governmental activities include general government, public safety, publicworks, culture and recreation, health and welfare, community development, economic development,and economic opportunity. The business-type activities of the City include airports, water and sewersystems, transit, golf, and parking operations.
Not only do the government-wide financial statements include the City itself which is the primarygovernment, but also its component units, Shreveport Home Mortgage Authority, City Courts, CityMarshal, Downtown Development Authority, Metropolitan Planning Commission, and theShreveport Convention Center Hotel Authority. Although these component units are legallyseparate, their operational or financial relationship with the City makes the City financiallyaccountable. The government-wide financial statements can be found on pages 31 -33 of this report.
Fund financial statements. A fund is a grouping of related accounts that is used to maintaincontrol over resources that have been segregated for specific activities or objectives. The City usesfund accounting to ensure and demonstrate fiscal accountability. The City uses governmental,proprietary, and fiduciary fund financial statements to provide more detailed information about theCity's most significant funds rather than the City as a whole.
Governmental funds. Governmental funds are used to report most of the City's basic services. Thefunds focus on the inflows and outflows of current resources and the balances of spendable resourcesavailable at the end of the fiscal year. Governmental fund statements provide a near- or short-termview of the City's operations. A reconciliation isprepared of the governmental funds Balance Sheetto the Statement of Net Assets and the Statement of Revenues, Expenditures, and Changes in FundBalances of governmental funds to the Statement of Activities.
Fifteen governmental funds are used by the City. There are four major funds which have separatelypresented information in the governmental fund Balance Sheet and Statement of Revenues,Expenditures, and Changes in Fund Balances. The major funds are the General Fund, CommunityDevelopment, Debt Service, andl 999A General Obligation Bonds. The eleven nonmajor funds arepresented in the aggregate in the governmental fund financial statements. The individual fundinformation is presented in combining statements.
The City adopts an annual appropriated budget for its general fund and certain special revenue funds.Budgetary comparison statements have been provided to demonstrate compliance with these budgets.
The basic governmental fund financial statements can be found on pages 34-46 of this report.
Proprietary funds. The City maintains two different types of proprietary funds. Enterprise fundsare used to report the same functions presented as business-type activities in the government-widefinancial statements. The City uses enterprise funds to account for its airports, water and sewer, andother operations. Internal service funds are an accounting device used to accumulate and allocatecosts internally among the City's various functions. The City uses internal service funds to account
18
for its health care, retained risk, and fleet services. Because these services predominantly benefitgovernmental rather than business-type functions, they have been included within governmentalactivities in the government-wide financial statements.
Proprietary funds provide the same type of information as the government-wide financial statements,only in more detail. Proprietary fund financial statements provide separate information for theairports and water and sewer operations, both of which are considered to be major funds of the City.
Conversely, internal service funds are combined into a single, aggregated presentation in theproprietary fund financial statements. Individual fund data for the internal service funds is providedin the form of combining statements elsewhere in this report.
The basic proprietary fund financial statements can be found on pages 48-52 of this report.
Fiduciary funds. Fiduciary funds are used to account for assets held by the City in a trustee capacityor as an agent for others. Activities from fiduciary funds are not included in the government-widefinancial statements because the City cannot use these assets for its operations. The accounting forfiduciary funds is much like that used in proprietary funds. The basic fiduciary aggregated fundfinancial statements can be found on pages 53-54 of this report.
Notes to the financial statements. The notes provide additional information that is essential to afull understanding of the data provided in the government-wide and fund financial statements. Thenotes to the financial statements can be found on pages 60-108 of this report.
Other information. In addition to the basic financial statements and accompanying notes, thisreport also presents certain required supplementary information concerning the City's progress infunding its obligation to provide pension benefits to its employees. Required supplementaryinformation can be found on pages 109-111 of this report.
The combining statements for nonmajor governmental funds, enterprise funds, internal service funds,and fiduciary funds are presented immediately following the required supplementary information onpensions. Combining and individual fund statements and schedules can be found on pages 114-118for governmental funds, pages 120-123 for enterprise funds, and pages 126-129 for internal servicefunds and pages 132-133 for fiduciary funds.
19
Government-wide Financial Analysis
Net assets. The following table reflects condensed information on the City's net assets:
Net Assets(in millions)
Current and other assetsCapital assets
Total assetsLong-term debt outstandingOther liabilities
Total liabilitiesNet assets
Invested in capital assets,net of related debt
RestrictedUnrestricted (Deficit)
Total net assets
GovernmentalActivities
2004$243.2661.2904.4398.3
30.7429.0
2003$301.6
602.9904.5411.1
24.3435.4
Business-typeActivities
2004$ 45.0
452.7497.7166.724.2
190.9
2003$45.1410.2455.3145.7
17.8163.5
Total
429.244.5
( 4.6)
299.71.85.3
2004$ 288.2!. 113.91.402.1565.054.9619.9
2003$ 346.71.013.11.359.8556.842.1598.9
285.71.84.3
$469.1 $306.8 $291.8
744.2 714.948.6 46.3
(10.6) J 3)$ 782.2 $ 760.9
At December 31,2004, the City as a whole had assets greater than its liabilities by $782.2 millioncompared to $760.9 million at December 31,2003 due primarily to an increase in capital assets. Themajority (93.5%) of the City's net assets of governmental activities are invested in capital assets(streets, drainage, construction in progress, buildings, equipment, etc.). The capital assets are netof the outstanding principal of the debt associated with their acquisition. These assets are notavailable for future expenditures since they will not be sold. Restrictions by outside organizationsare imposed upon 9.8% of the net assets. Therefore, these assets are unavailable for generalexpenditures but must be used for the intended purposes. Unrestricted net assets of governmentalactivities are a deficit of $ 15.9 million at the end of the year, an increase from a $4.6 million deficitin 2003. Long-term liabilities which would have been paid over future years have been financed totake advantage of available lower interest rates. The Employees Retirement System had a $5.6million charge from a net pension asset to a pension obligation. The Retained Risk Fund, an internalservice fund had a reduction in net assets of $5 million. The deficit does not mean that the City hasinsufficient resources to pay bills for the next year. However, it does show that on a long-term basis,the City has commitments beyond which it has current resources to fund the obligation. The largestof these commitments, besides the general obligation bonds are certificates of indebtedness whichwere issued to fund state pension obligations and notes issued for remodeling of the IndependenceStadium.
The net assets of the City's business-type activities are $306.8 million, an increase of $15.0 millionfrom 2003. The increase is primarily the result of capital contributions. As with the governmentalactivities, the majority (97.7%) of the net assets are invested in capital assets. The City uses theseassets to provide services to the citizens. The unrestricted net assets of the business-type activitiesare $5.3 million at December 31, 2004 compared to $4.3 million in the prior year.
20
Changes in net assets. The City's total revenues and expenses for governmental and business-typeactivities are reflected in the following chart:
Changes in Net Assets(in millions)
GovernmentalActivities
Revenues:Program revenues:
Charges for servicesOperating grants and
contributionsCapital grants and
contributionsGeneral revenues:
Property taxesSales taxesOther taxesGrants and contributions
not restricted to specificprograms
OtherTotal revenues
Expenses:General governmentPublic safetyPublic worksCulture and recreationHealth and welfareCommunity developmentEconomic developmentEconomic opportunityInterest on long-term debtMunicipal and regional airportsWater and sewerageShreveport area transitGolfDowntown parking
Total expensesIncrease (Decrease) in net assets
transfersTransfersIncrease in net assetsNet assets January 1 , 2004Net assets December 31, 2004
2004
$20.1
17.9
7.2
51.087.912.8
2.920.2
220.0
35.684.341.015.3
.36.05.14.6
17.5---——
209.7before
10.3( 4.0)
6.3469.1
S475.4
2003
$18.3
15.6
13.5
48.982.312.6
1.628.9
221.7
27.977.438.113.5
.45.34.82.9
17.8---
—_
188.1
33.6( 2.9)
30.7438.4
$469.1
Business-typeActivities
2004
$56.4
3.8
14.8
~—
.775.7
——
————_
—10.243.1
9.71.3.4
64.7
11.04.0
15.0291.8
$306.8
2003
$48.9
2.9
15.7
———
1.068.5
__——_———
10.439.88.91.4.4
60.9
7.62.9
10.5281.3
$291.8
Total2004
$76.5
21.7
22.0
51.087.912.8
2.920.9
295.7
35.684.341.015.3
.36.05.14.6
17.510.243.19.71.3.4
274.4
21.3_
21.3760.9
$782.2
2003
$67.2
18.5
29.2
48.982.312.6
1.629.9
290.2
27.977.438.113.5
.45.34.82.9
17.810.439.8
8.91.4
.4249.0
41.2
—41.2
719.7$760.9
21
Revenues for the City's governmental activities for the year ended December 31,2004 were $220.0million compared to $221.7 million in 2003.
- Program revenues decreased $2.2 million in 2004 compared to 2003 primarily as a result of adecrease in capital grants and contributions.• Capital grants and contributions were down $6.3 million due to a decrease in the contribution
of property through donations and annexations.- General revenues are, for the most part, comprised of sales and property taxes (79.5%).
• Property tax revenues represent 29.2% at $51.0 million compared to $48.9 million in 2003.Revenue increased over the prior year due to increased property values and collection ofdelinquent taxes. Property was revalued January 1, 2004.
• Sales taxes represent 50.3% of revenues at $87.9 million compared to $82.3 million for2003. Sales taxes increased approximately 6.8% due to increased retail sales.
• Other revenues decreased $8.7 million primarily due to a $4.5 million contractor settlementfor the Convention Center received in 2003. Investment earnings were lower due to adecrease in available funds for investment as a result of capital project expenditures.
Revenues by Source - Governmental Activities
The cost of providing all governmental activities this year was $209.7 million, an increase of $21.6million from the prior year. The key factors for the increase were:
- General government expenses increased by $7.7 million. This was mainly due to the decreasein the employee retirement system pension net asset and an increase in claims expenses.
- Public safety expenses increased by $6.9 million. Most of the increase relates to an increase inpension contributions.
- Public works expenses increased by $2.9 million. The majority of the expense increase wasdepreciation of $1.5 million and an increase of $.9 million in the operations of the landfill.
The City's five largest programs are public safety, public works, general government, interest onlong-term debt and cultural and recreation. The graph below shows the expenses and programrevenues generated by governmental activities:
22
Expenses and Program Revenues - Governmental Activities
Business-type Activities. Charges for services for the City's business-type activities were $56.4million for 2004, an increase of $7.5 million from 2003.
- Municipal and Regional Airports revenues were up $.5 million. Landing fees increased as wellas rental revenues.
- Water and Sewerage revenues increased $7.3 million in 2004. There were two rate increasesduring 2004 which accounts for the increase in revenues. The rate increases were used to meetthe budget increases primarily due to larger debt service payments on funds borrowed for systemimprovements.
23
Revenues by Source - Business-type Activities
The costs of these business-type activities were $64.7 million for 2004, an increase of $3.8 millionfrom 2003 primarily due to increased operating and interest expenses for the Water and SewerageFund. Operating expenses increased $2.3 million and interest expense increased $1.1 million.
Expenses and Program Revenues - Business-type Activities
24
Financial Analysis of the City's Funds
Governmental funds. The analysis of governmental funds serves the purpose of looking at whatresources came into the funds, how they were spent and what is available for future expenditures.Did the government generate enough revenue to pay for current obligations? What is available forspending at the end of the year? The City's governmental funds for the year ended December 31,2004 reflect combined fund balances of $ 181.3 million, a decrease of $56.7 million compared to theprior year. Forty-eight percent of the fund balances are reserved to pay for debt service ($44.6million) and to pay for contracts and purchase orders which have been committed to in the prioryear(s) $42.5 million. Management has an actual plan for forty-seven percent of the fund balances$85.3 million which are reported as unreserved, designated. This is primarily for capital projects.The remainder of the fund balances are available for spending except amounts reserved forinventories and endowments and assets held for sale.
The General Fund is the City's operating fund which provides most basic services. Its fund balancehad an increase of $2.1 million from the prior year. Revenues were up for the year, increasing by$9.3 million. The major revenue sources are property taxes, sales taxes, and charges for services.
- Sales tax collections increased $5.6 million over 2003. Retail sales were up for the year.- Charges for services increased $1.5 million in 2004. The increase in charges for services was
primarily in landfill and emergency medical fees.- Total expenditures of the General Fund increased $21.7 million from the prior year due primarily
to increased pension expenses for public safety employees, equipment purchases, and increasedclaims expenses. Pension expenses were up $7.1 million, equipment $6.1 million, and claims$3.1 million.
The Debt Service Fund has a total fund balance of $44.6 million which is reserved for payment ofprincipal and interest on debt outstanding. The fund balance for 2004 increased by $2.1 millionduring the year. The assessed value of property increased for 2004 while debt is being paid off.Also, debt payment on the Convention Center is being paid for by casino revenues rather thanthrough the debt service millage.
Proprietary funds. Net assets for the Municipal and Regional Airports increased $10.9 millionprimarily as a result of capital contributions from the FAA for the noise abatement program.Property surrounding the Regional Airport was purchased in connection with the noise abatementprogram. Water and Sewerage's net assets increased by $4.2 million. Revenues were up $7.3million due to two rate increases to primarily meet the budget increases for larger debt servicepayments on funds borrowed for system improvements.
25
General Fund Budgetary Highlights
During the year, the City Council revised the City's budget several times. After the first quarter,amendments and supplemental appropriations were approved to reflect the actual beginning fundbalances estimated during the budget process which must be submitted by October 1 for the nextyear. Additional changes were made as new information indicated a need. The major differencesbetween the original budget and the final budget were overall revenues were revised down $1.3million while expenditures were increased by $3.6 million. The increase in expenditures weremostly for improvements and equipment and materials and supplies. During the year, revenuesexceeded the revised budget by $3.1 million while expenditures exceeded the budget by $4.0 millionmostly for claims.
Overruns in appropriations at the legal level of budgetary controls were experienced by:
- Office of MayorImprovements and equipment exceeded the budget by $805 due to increased computer softwarepurchases.
- Other unclassifiedInterest and civic appropriations exceeded the budget by $ 112,655 due to lower than anticipatedoperating funds. No amounts were budgeted for interest expense.Claims exceeded the budget by $5,193,427 partly due to an increase in claims incurred but notreported.
- PoliceMaterials and supplies exceeded the budget by $537 due to increased fuel expenses.
- FireMaterials and supplies exceeded the budget by $31,410 due to increased fuel and operatingsupplies expenses.
- Public WorksPersonnel costs exceeded the budget by $ 148,653 due to increased overtime expenses for cleanupafter storm damages. Contractual services exceeded the budget $330,134 due to increasedlandfill usage.
- Culture and recreationMaterials and supplies exceeded the budget by $60,350 due to use of inventory materials.Contractual services exceeded the budget by $35,198 due to increased utility costs.
Capital Assets and Debt Administration
Capital assets. The City's investment in capital assets as of December 31, 2004 for itsgovernmental and business-type activities was $1.1 billion net of depreciation as reflected in thefollowing schedule.
26
Capital Assets(net of depreciation in millions)
Governmental Business-typeActivities Activities Total
2004 2003 2004 2003 2004 2003
Land $86.2 $ 84.7 $28.4 $ 25.4 $ 114.6$ 110.1Construction in progress 137.4 92.8 111,6 63.3 249.0 156.1Buildings 119.1 109.5 40.1 41.3 159.2 150.8Improvement other than
buildings 29.8 30.8 19.1 20.0 48.9 50.8Equipment 23.0 21.3 9.2 6.5 32.2 27.8Distribution and collection
systems - - 244,3 253.6 244.3 253.6Infrastructure 265.7 263.8 - - 265.7 263.8
Total $661.2 $602.9 $452.7 $410.1 $1.113.9 $1.013.0
Major additions to capital assets during the current fiscal year included the following (in millions):
Airport PART 150 property acquisition program paid for with Federal AviationAuthority grants and State grants $ 3.0
New City Jail funded with General Obligation Bonds 7.3New Central Fire Station funded with General Obligation Bonds 5.0Concrete Street Panel Replacement Project funded with General Obligation Bonds 3.0Slack Industrial Park Roadway funded with General Obligation Bonds 2.2New Fire Station Number 13 funded with General Obligation Bonds 1.4I-49/Norris Ferry Road Connector funded with General Obligation Bonds and
Caddo Parish funds 1.4Fant Parkway North Extension, Phase II funded with General Obligation Bonds 1.3
$24.6
Current amounts committed call for spending an additional $30.6 million on the convention center.Resources on hand from bond proceeds will be used to fund this project. The water and sewersystem plans to spend an additional $10.3 million on the Amiss Water and the Lucas WastewaterTreatment Plants. The water and sewer system plans to borrow the funds to complete the projects.
Detailed information on the City's capital assets can be found in Note III E on pages 77-81 of thereport.
Long-term debt At year end, the City had $559.0 million in bonds and other lending agreements,including $8.1 million in Section 108 Housing and Urban Development guaranteed loans as shownin the following table.
27
Outstanding DebtGeneral Obligation and Revenue Bonds
and Other Lending Agreements(in millions)
Governmental Business-typeActivities Activities Total
2004 2003 2004 2003 2004 2003
General obligation bonds $285.3 $305.8 $ .2 $ .3 $285.5 $306.1Revenue bonds - - 177.4 152.9 177.4 152.9Other lending agreements 95.9 89.1 .2 .2 96.1 89.3
Total $381.2 $394.9 $177.8 $153.4 $559.0 $5483
New debt was added during the fiscal year. In governmental activities, $24.7 million in refundingbonds were issued. In business activities, new debt of $33.0 million was issued and $10.7 millionin refunding debt was issued. The new debt was issued for improvements to the water and sewersystems.
State statutes limit the amount of government obligation debt a municipality may issue at amaximum of 10% of the assessed valuation for any purpose. The maximum may be exceeded if theaggregate issued for all purposes does not exceed 35% of the total assessed valuation. The City'soutstanding general obligation debt is below the state limit. Approximately $114 million ofadditional general obligation bonded debt is available for issuance.
Detailed information on the City's long-term debt can be found in Note III H on pages 83-98 of thereport.
Economic Factors and Next Year's Budgets and Rates
The economy is an issue which had to be taken into consideration when developing next year'sbudget. The local economy appears to be improving. Retail sales are projected to increase 2.5% in2005. Unemployment is expected to decrease in 2005. Employment in services and in the retailsector are the areas where most jobs are located. Retail trade is one of the largest employmentsectors in Louisiana.
In setting the budgets for 2005, the City dealt with a number of issues with City-wide impact.Among the issues was the need to increase the number of police officers on patrol, providingequipment for departments and water and sewer infrastructure needs. The 2005 budget includedfunding two new recruit classes in the Police Department and one in the Fire Department. Tocontinue improving the quality and condition of the equipment operated by the City departments,a $3.7 million financing package was included in the 2005 budget to be paid for over five years. TheWater and Sewerage Department's budget will include selling $25 million of bonds in 2005, the firstin a series of $75 million, for water and sewer improvements.
28
A rate increase of 10% for water and sewer charges will be reflected in next year's budget. Theincrease takes effect on January 1, 2005. Overall, there are no major new programs contemplatedin the 2005 budget.
Requests for Information
This financial report is designed to provide a general overview of the City's finances for all thosewith an interest in the City's finances. Questions concerning any of the information provided in thisreport or requests for additional financial information should be addressed to the Director of Finance,City of Shreveport, 505 Travis Street, Suite 670, Shreveport, LA 71101.
29
30
CITY OF SHREVEPORT, LOUISIANA
STATEMENT OF NET ASSETS
DECEMBER 31, 2004
ASSETS
Cash and cash equivalents
Investments
Receivable, net
Due from component unit
Due from primary govemmenl
Internal balancesInventories
Prepaid items
Mortgage and noics receivable
Other assets
Restricted asscis:
Cash and cash equivalentsInvestments
Capital assets:
Land and construction in progress
Other capital assets, net of depreciation
Total assets
LIABILITIES
Accounts payable
Accrued liabilities
Accrued interest payable
Due to component unit
Due to other governments
Due to primary government
Deferred revenue
Liabilities payable from restricted assets
Deposits and deferred charges
Non-current liabilities:
Due within one yearDue in more than one year
Total liabilities
NET ASSETS
Invested in capital assets, net of related debt
Restricted for:
Debt service
Community development
Other purposes
Unrestricted (deficit)
Total net assets
The accompanying notes arc an integral part of the financial statements.
Primary Government
Governmental
Activities
106,740,667 $
74,475,461
41,574,182
38,750
-
900,944
1,106,318
751,057
13,243,158
2,839,440
1,521,000
--
223,636,451
437,564,049
904,391,477
10,035,409
384,109
3,503,891
63,244
6,522,652
--9,590,077
--
599,845
37,384.991
360,902,341
428,986,559
444,476,123
43,552,696
1 ,905,823
1,385,173
(15,914,697)
475,404,918 $
Business-type
Activities
3,815,062 $
2,458,679
9,690,441
--
-
(900,944)
1,176,002
165,675
--2,796,585
9,653,224
16,147,011
140,002,123
312,689,072
497,692,930
6,099,893
4,986,577
8,660
34,000
-
--
68,460
12,561,563
463,049
541,258
166,138,287
190,901,747
299,719,309
1,771,797
--
-
5,300,077
3_q6J91,183 $
Total
110,555,729 $
76,934,140
51,264,623
38,750
--
-2,282,320
916,732
13,243,158
5,636,025
11,174,224
16,147,011
363,638,574
750,253,121
1,402,084,407
16,135,302
5,370,686
3,512,551
97,244
6,522,652.,
9,658,537
12,561,563
1 ,062,894
37.926,249
527,040,628
619,888,306
744,195,432
45,324,493
1,905,823
1,385,173
(10,614,820)
782,196,101 $
Component
Units
6,555,025
3,958,770
1,143,103
--
63,244
--
--
99,331
13,795,324
563,24fi
2,948,680
—
1,003,514
1,931,082
32,061,319
190,662
9,943
1 16,567
-
51,470
38,750
-
--
-
2.193.88318,053,894
20,655,169
2,583,753
2,217,596
--1,123,157
5,481,644
11,406,150
31
CITY OF SHREVEPORT, LOUISIANA
STATEMENT OF ACTIVITIES
FOR THE YEAR ENDED DECEMBER 31,2004
Functions/Programs
Primary Government:
Governmental Activities:
General government
Public safety
Public worksCulture and recreation
Health and welfare
Community development
Economic development
Economic opportunity
Interest on long-term debt
Total governmental aclivitics
Business-type activities
Municipal and Regional Airports
Water and Sewerage
Shrcvcport Area Transit System
Golf
Downtown Parking
Total business-type activities
Total primary government
Ex pcnscs
35,556,332
84,274,805
41,031,932
15,353,039
293,575
6,022,108
5,073,823
4,596,238
17,540,449
209,742,301
Charges for
Services
Program Revenues
Operating
Grants and
Contributions
7,579,210
11,570,980
694,610
228,556
20,073,356
10,208,330
43,058,3259,728,821
1,334,610
433,000
64,763,086
274,505,387 S
7,103,457
45,695,302
1 ,968,562
989,289
598,239
56,354,849
76,428,205
Component units:
Shrcveport Home Mortgage Authority $
City Courts
City Marshal
Downtown Development Authority
Metropolitan Planning Commission
Total component units S
6,713,167
606,437
15,032
8,107
5,397,428
537,491
4,616,772
17,894,434
965,097 $ 711,550 $
2,471,114 569,875
1,422,048 256,360
1,508,483 651,477
1,122,614 142,396 155,000
7,489,356 $ 2,331,658 $ 155,000
General Revenues:
Taxes:
Property taxes levied for general purposes
Property taxes levied for debt service
Sales taxes
Franchise taxes
Occupational licenses
Gaming
Grants and contributions not restricted to specific programs
Investment earnings
Payment from City of Shreveport
Miscellaneous
Transfers
Total general revenues and transfers
Change in Net Assets
Net assets - beginning
Net assets-ending
The accompanying notes arc an integral part of the financial statements.
32
Capital
Grants and
Contributions
7,199,579
7,199,579
293,689
1, 0(10,087
2,530,859
3,824,635
21,719,069 $
13,430,190
1,006,950
356,151
14,793,291
21,992,870
Net (Expenses) Revenue and
Changes fn Net Assets
Primary Government
Govern mental
Activities
Business-type
Activities Total
Component
Units
(35,556,332) $
(69,982,428)
(21,654,936)
(14,643,397)
(285,468)
(396,124)
(4,536,332)
20,534
(17,540,449)
(164,574,932)
(164,574,932)
10,619,006
4,644,014
(4,873,249)
(345,321)
165,239
10,209,689
10,209,689
(35,556,332)
(69,982,428)
(21,654,936)
(14,643,397)
(285,468)
(396,124)
(4,536,332)
20,534
07,540,449)
""(164,574,932)
10,619,006
4,644,014
(4,873,249)
(345,321)
165,239
10,209,689
(154,365,243)
(253,547)
(1,901,239)
(1,165,688)
(857,006)
(880,973)
(5,058,453)
20,929,041
30,078,509
87,911,418
6,924,341
5,892,082
12,891,549
2,932,256
3,840,636
3.493,196
(3,982,341)
170,910,687
6,335,755469,069,163
475,404,918
731,051
3,982,341
4.713.392
14,923,081
291,868,102
306,791,183
20,929,041
30,078.509
87,911,418
6,924,341
5,892,082
12,891,549
2,932,256
4,571,687
3,493,196
175,624,079
21,258,836
760.937,265
782.196,101
918,309
182,6794,036,584
179,839
_5,3I7,411
258,958
11,147,192
11,406,150
33
CITY OF SIIREVEPORT, LOUISIANABALANCE SHEET
GOVERNMENTAL FUNDSDECEMBER 31,2004
ASSETS
Cash and cash equivalents
Investments
Properly luxes receivable, net
Franchise taxes receivable
Accounts receivable, net
Due from component unit
Due from other governments
Due from other funds
Inventories, at costNotes receivable, net
Assets held for resale
Restricted assets:
Cash and cash equivalentsTotal assets
LIABILITIES AND FUND BALANCE
Liabilities:
Accounts payable
Accrued liabilities
Due to other governmentsDue to other funds
Due to component unit
Deferred revenue
Deposits and deferred charges
Notes payableTotal liabilities
Fund balance:
Reserved for:Debt service
Encumbrances
Assets held for resale
InventoriesEndowments
Unreserved, designated for:
Subsequent years' expenditures
Landfill closure
Unreserved, undcsignatcd
Unreserved, designated reported in nonmajor:
Special revenue funds
Capital project funds
Unreserved, undesignated reported in nonmajor:
Special revenue funds
Tola! fund balance
Total liabilities and fund balance
General
3,680,157
2,371,620
5,469.458
1,706,069
1,174,455
38,750
10,203,6825,680,099
845,598
1,521,000
32,690,888 S
1,890,366
384,109
6,294,974
6,276,994
63,244
2,005,289
599,845
17,514,821
3,860,789
845,59814,719
2,542,388
7,912,573
Community
Development
15,176,067
32,690,818..
200
545,813
6,572,60732,649
13,243,158
15,523
20,409,950
207,884
227,678
596,895
9,218,556
8,115,000
18,366,013
1,881,611
15,523
146.803
Debt
Service
23,491,181
15,139,276
8,085,611
340.519
47,056,587
2,440,226
2,440,226
44,616,361
2,043,937
20,409,950 $
44,616,361
The accompanying notes arc an integral part of the financial statements.
34
1 999 A
General
Obligation
Bonds
29,265,225
18,860,452
---------266,923
-—
--
48,392,600
Other
Govern mental
Funds
$ 36,159,334
33,239,404
---
1,109,797
--1,507,704
13,124,879
--
75,335
„
$ 85,216,453
Total
Governmental
Funds
$ 92,596,097
69.610,752
13.555,069
1 ,706,069
2,830,065
38,750
18,624,512
19,104,550
845,598
13,243,158
90,858
1,521,000
$ "'"_' _233,766,478
4,847,350 S..
-
--
--
--
--
r4,847,350
27,968,397
~--
--
15,576,853„
--
—--
-
43,545,250
48,392,600 S
2,616,760
--
-
6,650,753
-15,423
----
9,282,936
8,757,622
75,335
--
~
-
-
-
2,867,941
64,312,443
(79,824)
75,933,517
85,216,453
$ 9,562,360
384,109
6,522,652
13,524,642
63,244
13,679,494
599,845
8,115,000
52,451,346
44,616,361
42,468,419
90,858
845,598
14,719
15,576,853
2,542,388
8,059,376
2,867,941
64,312,443
(7V.824)
181,315,132
S 233,766,478
35
CITY OF SHREVEPORT, LOUISIANA
RECONCILIATION OF THE GOVERNMENTAL FUNDS BALANCE SHEET
TO THE STATEMENT OF NET ASSETS
FOR THE YEAR ENDED DECEMBER 31, 2004
Fund balances - total governmental funds
Amounts reported for governmental activities in the statement of
net assets arc different because:
Capital assets used in governmental activities arc not financial
resources and therefore are not reported in the governmental
funds.
Governmental capital assets
Less accumulated depreciation
Other assets used in governmental activities that are not financial resources
and therefore are not reported in the governmental funds
Bond issuance costs
Less amortization
Net pension assets represent the excess cumulative contributions to
pension plans and arc nol considered as financial resources for
governmental funds
Policcmcns pension and relief fund
Some of the City's property taxes will be collected after year-end
but are not available soon enough to pay for the current period's
expenditures and therefore are deferred in the governmental funds.
Long-term liabilities including bonds payable are not due and payable
in the current period and therefore are not reported in the governmental
funds. Long-term liabilities at year-end consist of:
Bonds, notes, and loans payable
Unamortized bond discount
Unamortized certificate of indebtedness discount
Deferred charge on refunding
Unamortized bond premium
Accrued interest payable
Net pension obligations
Landfill postclosure care
Compensated absences
Internal service funds arc used by management to charge the costsof certain activities to individual funds. The assets and liabilities of the
internal service funds arc reported with governmental activities.
Net assets of governmental activities.
The accompanying notes are an integral part of Ihe financial statements.
181,315,132
873,696,361
(213,066,480)
2,133,002
(218,777)
(377,700,138)
3,561,921
53,821
2,542,107
(1,543,987)
(3,503,891)
(1,477,670)
(2,542,388)
(1,892,261)
660,629,881
1,914,225
834,357
4,089,417
(382,502,486)
9,124,392
475,404,918
36
37
Cll k O* MIKfe.Vt.l'OKI,STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
GOVERNMENTAL FUNDSFOR THE YEAR ENDED DECEMBER 31,2004
29,464,878
80,464,341
33,005,430
11,020,022
REVENUES
Taxes:
Property
Sales
Franchise
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Gaming
Investment earnings
Miscellaneous
Total revenues
EXPENDITURESCurrent:
General government
Public safetyPublic works
Culture and recreation
Health and welfare
Community development
Economic development
Economic opportunityDebt service:
PrincipalInterest and other charges
Bond issuance costsAdvance refunding escrow
Capital outlay
Total expenditures
Excess (deficiency) of revenuesover (under) expenditures
OTHER FINANCING SOURCES (USES)
Transfers in
Transfers outRefunding bonds issued
Premium on bonds issued
Certificate of indebtedness issuedDiscount on certificate of indebtedness issuedLoan proceedsCapital leasesPayments to refunded bond escrow agent
Total other financing sources and (uses)
Net change in fund balances
Fund balances-beginning
Fund balances-ending
The accompanying notes are an integral part of the financial statements.
General
20,537,534
87,911,418
6,924,341
7,600,397
7,861,842
19,012,947
2,799,844
59,1781,342,457
154,049,958
CommunityDevelopment
$--~10,015,993
228,556
--
21,346
713,148
10,979,043
DebtService
$ 29,488,294
-
-
--
1,313,742
-~
289,847
«
31,091,883
6,107,126
2,286,627
26,896
293,575
4,814,883
729,206
4,596,238
28,278,794
15,778,900589,202
328,184
153,954,671
95,287
9,984,438
(14,040,616)
12,747,425
(1,768,382)
2,360,946
(602,358)
44,975,080
(13,883,197)
15,403,084
24,665,443588,117
(24,637,089)
2,050,948
2,146,235
13,029,83215,176,067 $
1,758,588(9,794)
2,053,7312,043,937
16,019,5552,136,358.
42,480,003$ ~44;6i6,36t
38
1999A General
ObligationBonds
Other
GovernmentalFunds
Total
GovernmentalFunds
1,858,339
1,858,339
5,980,604
12,891,549
1,465,668
1.437,591
21,775,412
50,025,828
87,911,418
6,924,341
7,600,397
25,172,181
19,241,503
2,799,844
12,891,549
3,694,378
3,493,196
219,754,635
1,320,541
2,229,966
49,726
4,344,617
33,072,046
82,694,307
33,005,430
11,096,644
293,575
4,814,883
5,073,823
4,596,238
41,686.163
41,686,163
(39,827,824)
130,968
30,468,272
38,544,090
(16,768,678)
28,278,794
15,778,900
720,170328,184
72,154,435
291,907,429
(72,152,794)
(39,827,824)83.373.074
43.545.250
12,153,775
(23,241,649)49,557
5,375,000
(53,910)
1,295,025
(4,422,202)
(21,190,880)97.124.397
75,933.517
39,902,243
(37,884,623)24,715,000
588,117
5,375,000
(53,910)1,295,025
6,107,126
(24,637,089)
15,406,889(56/745,905)
238.061.037
181,315.132
39
CITY OF SHREVEPORT, LOUISIANA
RECONCILIATION OF THE STATEMENT OF REVENUES, EXPENDITURES
AND CHANGES IN FUND BALANCES OF GOVERNMENTAL FUNDS
TO THE STATEMENT OF ACTIVITIES
FOR THE YEAR ENDED DECEMBER 31, 2004
Net change in fund balances - total governmental funds
Amounts reported for governmental activities in the Statement of Activities are different because:
Governmental funds report capital outlays as expenditures.
However, in the statement of activities, the cost of (hose assets is allocated over their
estimated useful lives and reported as depreciation expense.
Capital outlay 77,098,644
Depreciation expense (21J96J86)
Donations of capital assets increase net assets in the Statement of Activities, bul do notappear in the governmental funds because they are not financial revenues.
Transfer of capital assets to the Golf Enterprise Fund decreases net assets in theStatement of Activities, but does not appear in the governmental funds becausethey are not financial resources.
Revenues reported in the Statement of Activities which are not reported in
governmental funds because they do not provide current financial resources.
This adjustment is to recognize the net change in unavailable revenues.
(Property taxes)
The issuance of long-term debt provides current financial resources to
governmental funds, while the repayment of the principal of long-term
debt consumes the current financial resources of governmental funds.
Neither transaction, however, has any effect on net assets. Also,
governmental funds report the effect of issuance costs, premiums, discounts,
and similar items when debt is first issued, whereas these amounts are
deferred and amortized in the statement of activities. The detail of these
differences in the treatment of long-term debt and related items is as follows:
Bonds issued (24,715,000)
Premium on bonds issued (588,117)
Loan proceeds (1,295,025)
Certificate of indebtedness issued (5,375,000)
Discount on certificate of indebtedness issued 53,910
Capital leases (6,107,126)Issuance costs 720,170
Principal payments 28,278,794Payments to refunded bond escrow agent 24.965,273
(56,745,905)
The changes in other long-term assets and liabilities are reported in the Statement of
Activities but do not affect current financial resources of governmental funds. The
changes are as follows:
Employees' retirement system net asset (4,380,815)
Employees' retirement system net obligation (1,257,315)
Policemen's pension and relief fund net asset (43,591)
Firemen's pension and relief fund net obligation 11,513
55,802,458
2,829,411
(319,862)
981,722
15,937,879
(5,670,208)
(continued)
40
(continued)
Some expenses reported in the statement of activities do not require the use of current
financial resources and, therefore, are not reported as expenditures in governmental funds.
These expenses consist of:
Interest accreted on capital appreciation debt (1,808,442}
Amortization of deferred charge on refunding (140,670)
Amortization of certificate of indebtedness discount (89)
Amortization of bond premiums 111,114
Decrease in accrued interest 78,922
Amortization of issuance costs (101,303)
Increase in compensated absences (26,248)
Increase in landfill postclosure care (429,790) (2,316,506)
Internal service funds are used by management to charge the costs of certain activities
to individual funds. The change in net assets of the internal service funds is reported
with governmental activities. (4 163,234)
Change in net assets of governmental activities. $ 6,335,755
The accompanying notes are an integral part of the financial statements.
41
CITY OF SHREVEPORT, LOUISIANAGENERAL FUND
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCEBUDGET AND ACTUAL ON BUDGETARY BASIS
FOR THE YEAR ENDED DECEMBER 31, 2004
Budgeted Amounts
REVENUES
Taxes $
Licenses and Permits
Intergovernmental
Charges for services
Fines and forfeitures
Investment earnings
MiscellaneousTotal revenues
EXPENDITURES
Genera! government:Office of mayor:
Salaries, wages and employee benefitsMaterials and supplies
Contractual services
Other charges
Improvements and equipment
Total office of mayor
City council:
Salaries, wages and employee benefitsMaterials and supplies
Contractual services
Improvements and equipment
Total city council
Finance:Salaries, wages and employee benefitsMaterials and suppliesContractual services
Improvements and equipmentTotal finance
Other- unclassified:
Salaries, wages and employee benefits
Materials and supplies
Contractual services
Improvements and equipment
Interest and civic appropriations
Payments to component units
Claims
Total other - unclassified
Total general government
Original
110,422,6007,376,5002,680,00018,444,0003,047,600
6,472,500148,443,200
2,094,30239,392
191,5565,70015,000
2,345,950
935,05113,612270,88417,634
1,237,181
3,990,113
286,553
1,234,932
509,839
6,021,437
3,019,208
1,000
311,000
-2,177,000
4,294,875
4,756,90014,559,98324,164,551
Final
$ 111,772,6007,383,5004,487,30018,916,0003,047,600
1,499,500
147,106,500
2,079,302
39,392
191,556
5,70030,000
2,345,950
934,05113,612270,88426,634
1,245,181
3,940,113
286,553
1,284,932
509,839
6,021,437
3,004,208
1,000
326,0001,300,000
1,977,000
4,294,600
4.756,900
15,659,70825,272,276
ActualAmounts
Budgetary
Basis
115,373,293
7,600,397
4,032,982
19,012,9472,799,844
59,1781,342,457
150,221,098
2,034,243
36,471
189,088
2,536
30,805
2,293,143
859,478
11,136
250,449
25,790
1,146,853
3,793,452260,408
1,282,288
509.0395,845,187
2,932,592
310,857
1,300.0002,089,6554,036,584
9.950,327
20,620,015
29,905,198
Variance With
Final Budget
Positive
(Negative)
3,600,693
216,897
(454,318)
96,947
(247,756)
59,178
(157,043)3,114,598
45,059
2,921
2,468
3,164
(805)
52,807
74,573
2,476
20,435844
98,328
146,66126,1452,644
800
176,250
71,616
1,000
15,143
(112,655)258,016
(5.193,427)
(4,960,307)
(4,632,922)fcontinuedl
42
CITY OF SHREVEPORT, LOUISIANA
GENERAL FUND
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCEBUDGET AND ACTUAL ON BUDGETARY BASIS
FOR THE YEAR ENDED DECEMBER 31, 2004
(continued)
Budgeted Amounts
Public safety:
Police:
Salaries, wages and employee benefits
Materials and suppliesContractual services
Other charges
Improvements and equipment
Total police
Fire:
Salaries, wages and employee benefits
Materials and supplies
Contractual services
Other charges
Improvements and equipmentTotal fire
Total public safety
Public Works:
Salaries, wages and employee benefits
Materials and supplies
Contractual services
Other charges
Improvements and equipment
Total public works
Culture and recreation:Salaries, wages and employee benefits
Materials and suppliesContractual servicesOther chargesImprovements and equipment
Total culture and recreationTotal expenditures
Excess (deficiency) of revenues
over (under) expenditures
OTHER FINANCING SOURCES (USES)
Capital lease
Transfers in
Transfers out
Total other financing sources and uses
Original
35,369,494
940.457
1,770,129
57,000
2,002,860
40,139,940
34,217,849
989,101
1,451,111
6,300570,698
37,235,059
77,374,999
11,573,557
1,740,581
12,866,016
500
8,587,350
34,768,004
7,088,518766,714
2,855,692231,182
368,35911,310,465
147,618,019
825,181
4,045,000
(6,607,400)
(2,562,400)
Final
35,674,494
1,095,457
1,825,129
67,000
2,002,860
40,664,940
34,217,849
1,079,101
1,556,111
6,3002,091,698
38,951,05979,615,999
11,573,557
1,990,581
13,236,016
5007,978,350
34,779,004
7,053,518811,714
3,095,692231,182
368,35911,560,465
151,227,744
(4,121,244)
6,121,000
4,295,000
(7,499,600)
2,916,400
Actual
Amounts
BudgetaryBasis
35,385,436
1,095,994
1,796,980
63,486
2.002,812
40,344,708
34,163,001
1,110,5111,551,100
785
2,074,912
38.900,30979,245,017
11,722,210
1,779,580
13,566,150
7.574.342
34,642,282
6,865,178872,064
3,130,890214,812367,898
11,450,842155,243,339
(5,022,241)
6,107,126
4,304,339
(7,103,778)
3,307,687
Variance WithFinal Budget
Positive
(Negative)
289,058
(537)
28,149
3,514
48
320,232
54,848
(31,410)
5,011
5,515
16,78650,750
370,982
(148,653)
211,001
(330,134)
500
404.008
136,722
188,340(60,350)(35,198)16,370
461
109.623(4,015,595)
(900,997)
(13,874)
9,339
395,822
39U87(continued)
43
CITY OF SHREVEPORT, LOUISIANA
GENERAL FUNDSTATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL ON BUDGETARY BASISFOR THE YEAR ENDED DECEMBER 31, 2004
(continued)
Net change in fund balance
Fund balances -beginning
Fund balances-ending
The accompanying notes are an integral pan of the financial statements.
Budgeted Amounts
Original
(1,737,219)
13,029,832
11,292,613 $
Final
(1,204,844)
13,029,832
11.824.988
Actual
Amounts
Budgetary
Basis
(1,714,554)
13,029,832
$ 11,315,278
Variance With
Final Budget
Positive
(Negative)
(509,710)
—
$ (509,710)
44
CITY OF SHREVEPORT, LOUISIANA
COMMUNITY DEVELOPMENTSTATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL ON BUDGETARY BASISFOR THE YEAR ENDED DECEMBER 31, 2004
REVENUES
Intergovernmental
Charges for services
Miscellaneous
Total revenues
EXPENDITURES
Administration:
Salaries, wages and employee benefits
Materials and suppliesContractual services
Improvements and equipment
Total administration
Community development projects:Grants
Total community development projects
Housing and business development:
Materials and supplies
Contractual services
Other charges
Improvements and equipment
Total housing and business development
Housing and business development administration:Salaries, wages and employee benefitsMaterials and suppliesContractual services
Other chargesImprovements and equipment
Total housing and business development administration
Workforce development:
Salaries, wages and employee benefits
Materials and supplies
Contractual services
Other charges
Improvements and equipment
Total workforce development
Original
12,864,100
175,000
2,363,100
15,402,200
495,100
7,100
122,20011,800
636,200
931,422
931,422
17,000
5,000
10,770,463
345,673
11,138,136
496,06215,500
239,2111,000
5,700
i 757,473
1,248,639
56,800
1,765,479
105,80037,500
3,214,218
Final
$ 20,291,600
175,000
2,609,000
23,075,600
578,700
9,100110,600
11,800
710,200
1,037,423
1,037,423
32,500
5,000
13,253,096
505,673
13,796,269
501,16215,500
227,211
1,000
5,700750,573
2,242,778
94,3005,060,040
99,000
60,500
7,556,618
Actual
AmountsBudgetary
Basis
$ 10,015,993
228,556
734,494
10,979,043
553,470
8,294111,059
2,530
675,353
580,815
580,815
22,893
~4,374,680
522,024
4,919,597
507,20815,465
225,736354
4,817
753,580
1,151,696
40,230
3,599,275
97,633
127,779
5,016,613
Variance With
Final Budget
Positive
(Negative)
S (10,275,607)
53,556
(1,874,506)
(12,096,557)
25,230
806(459)
9,27034,847
456,608
456,608
9,607
5,000
8,878,416
(16,351)
8,876,672
(6,046)
351,475
646
883(3,007)
1,091,08254,070
1,460,7651,367
(67,279)
2,540,005
(continued)
45
(continued)
CITY OF SHREVEPORT, LOUISIANA
COMMUNITY DEVELOPMENT
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL ON BUDGETARY BASISFOR THE YEAR ENDED DECEMBER 31, 2004
Workforce development administration:
Salaries, wages and employee benefits
Materials and supplies
Contractual services
Other charges
Improvements and equipment
Total workforce development administration
Codes enforcement:
Salaries, wages and employee benefitsMaterials and supplies
Contractual servicesOther charges
Improvements and equipmentTotal codes enforcement
Total Expenditures
Deficiency of revenues under expenditures
OTHER FINANCING SOURCES (USES)Transfers in
Transfers out
Total other financing sources and uses
Net change in fund balance
Fund balances - beginning
Fund balances - ending
The accompanying notes are an integral part of the financial statements.
Budgeted AmountsOriginal
208,807
8,000
24,860
1,000
5,000
247,667
789,939
108,147
1,062,407
370,432
126,024
2,456,949
19,382,065
Final
468,20730,000
120,960
3,000
7,000
629,167
774,938
123,147
962,408
470,432
126,024
2,456,949
26,937,199
Actual
Amounts
Budgetary
Basis
258,762
3,940
31,572
-
7,000
301,274
763,425
1 13,495
932,565
446,295
126,0242,381,804
14,629,036
Variance With
Final Budget
Positive
(Negative)
209,445
26,060
89,388
. 3,000
-327,893
11,513
9,652
29,843
24,137
-75,145
12,308,163
(3,979,865) (3,861,599) (3,649,993) 211,606
2,061,900
(350,000)
1,711,900
(2,267,965)
2,053,731
(2t4,_234)
2,155,900
(350,000)
1,805,900
(2,055,699)
2,053,731
$ (1,968)
2,360,946
(602,358)
1,758,588
(1,891,405)
2,053,731
$ 162,326 S
205,046
(252,358)
(47,312)
164,294
-
164,294
46
47-
3 soso oo— oo r- — o
so so.o< o"
I £1
o ri \O v> oo eo\0 ^D r^ ^o c* t *-ft (N SO
tr o5 Sso oo
^ ft r-T
in00insor-<N
O
(N
fl00
ftOiONO\O_
—
OS
£OOSOf\SO
00
ooooto
(NOSO
O(S00
N
—SeoOoo
Oi
os(S
ftso
ci
m
"so(N
%
*
OOs
^
o
S3'
Inif*i iOsOs
f *B1 =
« sto O< z
u
-Si« 3< te.
BO
o. r-; so t~-fS oo *f o"
—• ft vsos so — sg
oTf
o
O O ft 3so ft O* Ooo »n ON ^O* OO ft flin so in . os.in_ co so ' ooleo r o"!
^—'i
SOOs"1 Os —
* «t rt Cr3
= e!s
0 ISf
K-l SOr^ osos — — 00rt r*t
— — ! n
Q f^ 00so OO —of & rJ
r^ oor- ^~n 4M Pslfn —O oo— oo"
I t
MO\
I—MfnOoo
Mm
sOOOoort
•Vr-sotMON
5
snr-OsooooVr*v»-i
r*iCNfO
MSOft
<n>m.r*
3!ao>t-t^-,m.
I ! !
10 in o\ oo r^i- T rf \O —^1 "V **1 "V "i.ON t- o — O
^> so so—" CN
Inve
stm
ents
Rec
eiva
bles
, net
Due
fro
m o
ther
fun
ds
3£E
Due
from
oth
er g
over
r
Inve
ntor
ies
Prep
aid
item
s3
restr
icte
d
g
Cash
and
cas
h eq
uiva
liIn
vest
men
ts r
estr
icte
d a
3UI
ncur
rent
Ass
ets:
o2
Res
trict
ed:
au01
Cas
h an
d ca
sh e
qui1
Inve
stm
ents
to
Una
mor
tized
bon
ds c
o
in
o
Cap
ital A
sset
s:La
ndC
onst
ruct
ion
in p
roB
uild
ings
nan
build
inj
u
Impr
ovem
ents
oth
e
ctio
n sy
sten
£
Equi
pmen
tD
istri
butio
n an
d co
reci
atio
n
fr
Less
acc
umul
ated
d
o
B
su
Tot
al c
apita
l ass
prec
iatio
n)
t>•a
accu
mul
ated
a*>
3
Tot
al n
oncu
rren
l
Tot
al a
sset
s
48
— r—
f i t - - o o o o o i o o CN co so r-CT.r-soo — s o v r - is in o o r -o o i n s o o r - ^ - o o o r-- so <-> —oC stf oo" - — oo m m" o so* <N O\O \ Q O f> SO SO SO — <n h- mOO O\ in_ V "1 i — 9. soso" •*" — ' — "
£irtrtfi>o"CM
O \0 —m Tf —o r- «-io" o r-"IN — Ov-i — in
m"•o
r-oo<Soom
—2
r->r>TTr*»«)•*,(NO>
u ~ 43!
sfii
a..£?^ *-A e-
MC C'B W fi -o „3 I « C Cl
*0 ! * w * ii "^ •* i
CO ;
oo o (N oo so i—m *o « m oo r-oo <n l~- so r*i —oo" l> o" so" «N os"3 f"» <n r* v> o
, ~ » so
1 —•
o.— •to°*tM
(N
(M so —no r- w
— onin — i -
rN
oooinoofv~
soo(-«.Pin"so
00soOvOOSO
•* o — o•*" r-" •*" *»•w-i IN — C1
Sl-
in ; O
(N (S
S Cr ~ON o _SO t~- f\i O\O" — O"| <NIN r- in j ^r-i r- fi : Vo" — so"' oo"
«- c** » .c 1 JiC. 3 *§
iS= ES IP~ ^ a -" —- -s I -B -8
O. k.E ^o —O O
3 S Su u u' U Uu u w a a•< < < Q Q
Rou
stom
er d
epos
its
mpe
nsat
ed a
bsei
3 OU U
sp
timsa
ndju
dgm
e
.i-S
u
_uS
|8_j
o.•o
i
nera
l obl
igat
ion
uO
mre
strii
J no
tes
F
£ i
ibilitie
s p
ayab
le
Rev
enue
bon
ds
V*
J
1a.
Acc
rued
inte
resi
1•f
ToU
l cur
rent
lia
1
1
3co2
u
"81u1o(J
u•8s-o.
u
1sQ
venu
e bo
nds
and
u
{A
abilit
ies
- S
Tot
al n
oncu
rren
Tota
l lia
biliti
a -a
Cfl .5 •!
< I V| fl
H « 'fi 8 |2w > 53 cz £ a: D
49
CITY OF SHREVEPORT, LOUISIANASTATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET ASSETS
PROPRIETARY FUNDSFOR THE YEAR ENDED DECEMBER 31, 2004
Business-type ActivitiesEnterprise Funds
OPERATING REVENUESCharges for services SMiscellaneous
Total operating revenues
OPERATING EXPENSESPersonal servicesContractual services and other expensesUtilitiesRepairs and maintenanceMaterials and suppliesClaimsDepreciation
Total operating expenses
Operating income (loss)
NONOPERATING REVENUES(EXPENSES)
Investment earningsInterest expenseIntergovernmentalPassenger facility chargesBond issuance costsNet decrease in fair value of investmentsLoss on disposal of fixed assets
Total nonoperating revenues (expenses)Income (loss) before contributions
and transfersCapital contributionsTransfers inTransfers out
Change in net assetsTotal net assets-beginningTotal net assets-ending $
Municipaland Regional
Airports
7,08], 95221,505
7,103,457
4,046,751944,097718,724291,332310,801
2,628,033
8,939,738
(1,836,281)
115,439(1,236,411)
293,6891,294,816
(29,083)(29,555)
(3,098)405,797
(1,430,484)12,135,374
124,100~
10,828,99067,613,97278.442,962
Waterand
Sewerage
$ 44,568,7491,126,553
45,695,302
9,599,47410,636,5062,488,5701,591,6153,359,992
9,759,303
37,435,460
8,259,842
695,155(5,296,475)1,000,087-
(261,689)(59,446)(64,701)
(3,987,069)
4,272,7731,006,950-
(1,050,000)4,229,723
207,897,969$ 212,127,692
OtherEnterprise
Funds
S 3,508,74047,350
3,556,090
6,219,1312,399,089
171,00036,712
1,602,147
1,066,957
11,495,036
(7,938,946)
9,458--
2,530,859---(1,395)
2,538,922
(5,400,024)676,013
4,588,379~
(135,632)16,356,161
$ 16,220,529
Total
S 55,159,4411,195,408
56,354,849
19,865,35613,979,6923,378,2941,919,6595,272,940
13,454,293
57,870,234
(1,515,385)
820,052(6,532,886)3,824,6351,294,816(290,772)
(89,001)(69,194)
(1,042,350)
(2,557,735)13,818,3374,712,479
(1,050,000)14,923,081
291,868,102$ 306,791,183
GovernmentalActivitiesInternalServiceFunds
33,730,541677,986
34,408,527
1,596.0953,783,273
43,409854,935945,957
25,770,12666,418
33,060,213
1,348.314
170,935(2.384)
168,551
1,516,865
(5.680,099)(4,163,234)13,287.6269,124,392
The accompanying notes are an integral part of the financial statements.
50
CITY OF SHREVEPORT, LOUISIANASTATEMENT OF CASH FLOWS
PROPRIETARY FUNDSFOR THE YEAR ENDED DECEMBER 31, 2004
Business-type Activities
Cash flows from operating activities:Receipts from operationsPayments to suppliersPayments to employeesClaimsOther receiptsOther payments
Net cash provided by (used in) operatingactivities
Cash flows from noncapital financing activities:IntergovernmentalSubsidy from federal grantTransfers inTransfers outInterest paid on operationsCash bond
Net cash provided by (used in) noncapitalfinancing activities
Cash flows from capital and related financingactivities:Proceeds from issuance of debtAcquisition and construction of capital assetsPrincipal paid on debtInterest paid on debtCapitalized lease paymentCapital grantsTransfers inContributed capital returned to othersBond issuance costsPassenger facility charges
Net cash provided by (used in) capital andrelated financing activities
Cash flows from investing activities:Purchase of investmentsProceeds from sale and maturity of investmentsInterest on investments
Net cash provided by investing activities
Net increase in cash and cash equivalents
Cash and cash equivalents, beginning of year
Cash and cash equivalents, end of year
Municipaland Regional
Airports
J 6,634,569(2,048,199)(4,047,040)
21,505(219,999)
340,836
293,689277,629
571,318
(12,516,151)(530,000)
(1,236,411)
11,357,279
1,196,269
(1,729,014)
(3,543,635)5,643,777
116,565
2,216,707
1,399,847
2,792,541
$ 4,192,388
Enterprise Funds
Water Otherand Enterprise
Sewerage Funds
S 43,416,268(16,339,162)
(9,635,427)
1,126,553(2,723,000)
15,845,232
1,000,087
(1,050,000)
473
(49,440)
33,037,108(37.589,700)(8,831,900)(5,605^80)
(48,519)
(152,018)
(19,190,409)
(11,100,000)16,073,058
693,899
5,666,957
2,272,340
6,043,532
S 8,315,872
S 3,560,217(4,290,601)(6,167,183)
31,109(85,000)
(6,951,458)
2,563,3354,488,379
7,051,714
(129,952)
418,446100,000
(101,300)
287,194
(134,554)130,821
9,482
5,749
393,199
566,827
S 960,026
GovernmentalActivitiesInternalService
Total Funds
$ 53,611,054 S(22,677,962)(19,849,650)
1,179,167(3,027,999)
9,234,610
1,000,0872,857,0244.766,008
(1,050,000)
473
7,573,592
33,037,108(50,235,803)(9,361,900)(6,841,791)
(48,519)11,775,725
100.000(101,300)(152,018)
1,196,269
(20.632,229)
(14,778,189)21,847,656
819,946
7,889,413
4,065,386
9,402.900
S 13,468,286 S
37,253,758(6,461,758)(1,601,780)
(26,657,839)
2,532,381
(5,680,099)(2,384)
(5,682,483)
(16,333)
(16,333)
4.512,403163,937
4,676,340
1,509,905
12,634,665
14,144,570
(continued)
Reconciliation of operating Income (loss)to net cash provided by (used in) operatingactivities:
Operating income (loss)
Adjustments to reconcile operating income(loss) to net cash provided by (used in)operating activities:
Depreciation and amortization
(Incrcase)Decrease in assets:ReceivablesDue from other fundsInventoriesPrepaid items
lncrease(Decrease) in liabilities:Accounts payableAccrued liabilitiesDue to other fundsDeferred revenueCustomers' depositsCompensated absences
Total adjustments
Net cash provided by (used in) operating activities
Business-type ActivitiesEnterprise Funds
Municipaland Regional
Airports
Waterand
Sewerage
OtherEnterprise
Funds Total
(continued)
GovernmentalActivitiesInternalServiceFunds
$ (1,836,281) S 8.259.842 S (7,938,946) $ (1.515,385) $ U34M14.
2,628.033 9.759,303 1,066,957 13,454,293 66,418
(420.485)-
(1.521)--
(18,703)119,73117,6662,320
(149,635)(289)
2,177,117
(1.221,829)-
288,401--
(394,866)2,446
(878,943)--63,141
(32,263)
7,585,390
35,78417,128
(68,041)(43,416)
(61,142)35,942--
(15.803)«20,079
987,488
(1,606.530)17,128
218,839(43,416)
(474,711)158,119
(861,277)(13,483)(86.494)(12,473)
10,749,995
(274,760)(2,560.108)
(69,437)(502,250)
(59,797)(887,713)
5,477,399--
(5,685)
1,184,067
340.836 S 15.845.232 S _ (6,951,458) S 9434.610 $ 2.532.381
Non-cash investing, capital and financing activities:
The Municipal and Regional Airports had a net decrease in fair value of investments of $29,555.
The Municipal and Regional Airports disposed of capital assets. The undepreciated cost of the equipment was recorded as a loss of $3,098.
The Department of Water and Sewerage disposed of capital assets. The undepreciated cost of the equipment was recorded as a loss of $64,701.
The Department of Water and Sewerage had a net decrease in fair value of investments of J59.446.
The accompanying notes are an integral pan of the financial statements.
52
CITY OF SHREVEPORT, LOUISIANA
STATEMENT OF FIDUCIARY NET ASSETS
FIDUCIARY FUNDS
DECEMBER 31, 2004
ASSETS
Cash and cash equivalents
Receivables:
Interest receivable
Accounts receivable
Due from other funds
Prepaid items
Investments, at fair value:
U.S. government securities
Mutual funds
Domestic corporate bondsDomestic common slock
Total investments
Other assets:
Cash surrender value of life
insurance policies
Total assets
LIABILITIES
Accounts payable
Due to other funds
Employees' deposits held in escrow
Total liabilities
NET ASSETS
Held in trust for pension benefits
EmployeeRetirement
Funds
11,284,547
602,760
23,777
356,317
604,802
19,105,462
5,463,887
55,311,371
103.072.938
182,953,658
8,158,272203,984,133
67,764
3,072,089
1.716.494
_4,856,347
199.127.786
The accompanying notes are an integral part of the financial statements.
53
CITY OF SHREVEPORT, LOUISIANA
STATEMENT OF CHANGES IN FIDUCIARY NET ASSETS
FIDUCIARY FUNDSFOR THE YEAR ENDED DECEMBER 31, 2004
EmployeeRetirement
Funds
ADDITIONS
Contributions:
Employer
Plan members
Total contributions
Investment earnings:Net appreciation in fair
value of investments
Interest
Dividends
Total investment earnings
Less investment expense
Net investment income
Miscellaneous
Total additions
DEDUCTIONS
Pensions
Refund of member contributionAdministrative expenses
Life insurance
Total deductions
Change in net assets
Net assets - beginning
Net assets - ending
$ 6,078,031
2,000.458
8,078,489
10,405,572
3,402,082
2,106,915
15,914,569
14,833,366
436.106
23,347,961
13,235,390
876,705215,279
374,430
14.701.804
8,646,157
190.481,629
199.127.786
The accompanying notes are an integral part of the financial statements.
54
CITY OF SHREVEPORT, LOUISIANASTATEMENT OF NET ASSETS
COMPONENT UNITSDECEMBER 31, 2004
ShrevenortHome Mortgage
Authority
ASSETSCash and cash equivalents $ 1,960,749Investments 3,958,770Receivables, net 64,231Due from other governments -Due from primary governmentPrepaid items —Mortgage and notes receivable 13,795,324Other assets 511,926Restricted assets:
Cash and cash equivalentsCapital assets:
Land -Other capital assets, net of depreciation =
Total assets 20.291,000
LIABILITIESAccounts payableAccrued liabilities -Accrued interest payable 116,567Due to other governmentsDue to primary government -Noncurrcnl liabilities:
Due within one year 1,950,541Due in more than one year 14,946,394
Total liabilities "~ 1 013302
NET ASSETSInvested in capital assets, net of related debt —Restricted for:
Debt service 2,217,596Other purposes
Unrestricted __ U)59,902^Tolal net assets $ jJ277j498_
CityCourts
$ 2,957,751
27,645
76,924
CityM.rshil
$ 1418,891
390.0723,452,392
9,734
9,734
390,072
1,107,4831,945,103
$ 3,442.658
247,8661,766,757
166,485
166,485
247,866
1,352.406S 1.600,272
DowntownDevelopment
Authority
64,741
978.477
97,24422,407
51,320
2.948,680
299,0001.061,3085,523,177
13,0209,943
243.342_3.107.5_pp_3,373.805
1.009,465
15,674_|,124,233_
$ 2.149J72
MetropolitanPlanning
Commission
$ 52,893
38,750
704,514231.836
1,027,993
1,423
51,47038,750
91,643
936,350
$ 936,350
Tot.l
6,555.0253.958.7701,070,353
38,75097.24499,331
13,795324563,246
2,948.680
1.003,5141,931,082
32,061,319
190,6629.943
116,56751,47038,750
2.193,88318.053.89420,655,169
2,583,753
2,217.5961,123,1575.481,644
11.406,150
The accompanying notes are an integral part of the financial statements.
55
CITY OF SHREVEPORT, LOUISIANASTATEMENT OF ACTIVITIES
COMPONENT UNITSFOR THE YEAR ENDED DECEMBER 31, 2004
Program Revenues
ExpensesCharges for
Services
Operating
Grants and
Contributions
Shreveport Home Mortgage Authority
Mortgage operationsCity Courts
Judicial
City Marshal
Judicial
Downtown Development Authority
Downtown development
Streetscape program
Parking program
Interest on long-term debt
Total Downtown Development Authority
Metropolitan Planning Commission
Planning and zoning
965,097 $
2,471,114
711,500 $
569,875
1,422,048 256,360
842,882
247,891408,5099,201
1,508,483
30,300
210,777410,400
-.
651,477
---------
1,122,614 142,396 155,000
S 7,489,356 155,000
General Revenues:Property taxes levied for general purposes
Investment earningsPayment from City of Shreveport
MiscellaneousTotal general revenues
Change in Net Assets
Net assets - beginning
Net assets - ending
The accompanying notes arc an integral part of the financial statements.
56
Shreveport Home
Mortgage Authority
City
Courts
Net(Expenses) Revenues and
__ Changes in Net Assets
Downtown
City Development
Marshal Authority
Metropolitan
Planning
Commission Total
(253,547) $
(1,901,239)
(1,165,688)
(812,582)
(37,114)
1,891
(9,201)
(253,547)
(1,901,239)
(1,165,688)
(812,582)
(37,114)
1,891
(9,201)
(253,547) (1,901,239) (1,165,688) (857,006)
(880,973)
(880,973)
(880,973)
(5,058,453)
-1 16,529
-
143,549
260,078
6,531
3,270,967
3,277,498 5
--40,810
2,240,366
--
2.281,176
379,937
3,062,721
3,442,658 $
-18,708
971.000
—989,708
(175,980)
1,776,252
1,600,272 $
918,309
6,632
— 36,290
961,231
104,225
2,045,147
2.149,372
--
825,218
—825,218
(55,755)
992,105
S 936,350 $
918,309
182,679
4,036,584
179,839
5,317,411
258,958
11.147,192
1 1.406J 50
57
58
59
CITY OF SHREVEPORT, LOUISIANANOTES TO FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2004
I. Summary of Significant Accounting Policies
The accounting policies of the City of Shreveport conform to generally accepted accounting principlesas applicable to governments. The following is a summary of the more significant accountingpolicies:
A. The Financial Reporting Entity
The City of Shreveport (the "City") was incorporated in 1839, under the provisions ofLouisiana R.S. 33:1. In May of 1978, the present City Charter was adopted whichestablished a mayor-council form of government. The City provides a full range ofmunicipal services as authorized by the charter. These include police and fireprotection, emergency medical services, public works (streets and waste collection),public improvements, water and sewer services, parks and recreation, planning andzoning, public transportation, social, cultural and general administrative services.
The basic criterion for determining whether another governmental organization shouldbe included in a primary governmental unit's reporting entity for basic financialstatements is financial accountability. Financial accountability includes theappointment of a voting majority of the organization's governing body and the abilityof the primary government to impose its will on the organization, or if there is afinancial benefit/burden relationship. In addition, an organization which is fiscallydependent on the primary government should be included in its reporting entity.
The financial statements present the City of Shreveport (the primary government) andits component units. The operations of the Shreveport Municipal and Regional Airportsand the Shreveport Area Transit System are included as a part of the primarygovernment. The discrete component units discussed below are included in the City'sreporting entity because of the significance of their operational or financial relationshipswith the City. There are no blended component units in the City.
Discretely Presented Component Units
The component units columns in the government-wide financial statements include thefinancial data of the City's component units. They are reported in a separate column toemphasize that they are legally separate from the City.
City Courts
The City Courts have jurisdiction over all violations of City ordinances and statemisdemeanor cases. The Courts were created by special legislative act. Theirjurisdiction includes the incorporated area of the City of Shreveport plus the fourth wardof Caddo Parish. City judges are elected and cannot be removed by City officials. TheCity Courts are fiscally dependent on the City of Shreveport. The City has the abilityto modify or approve their budget which comes from the General Fund. There arecertain funds collected by the City Courts, pursuant to state statute, which are under the
60
control of the courts. The City Courts serve the citizenry of the City of Shreveport plusWard FourofCaddo Parish.
City Marshal
The City Marshal is the executive officer of the City Courts. The Marshal has thepower of a sheriff in the execution of the courts' orders and mandates in making requestsand preserving the peace. The City Marshal is an elected official. The City Marshal isfiscally dependent on the City of Shreveport. The City has the ability to modify orapprove the budget which comes from the General Fund. Certain funds are collectedsuch as court costs, pursuant to state statute, which are under the control of the CityMarshal. The City Marshal serves the citizenry of the City of Shreveport plus WardFour of Caddo Parish.
Downtown Development Authority
The Downtown Development Authority was established by an ordinance of the City ofShreveport to provide for the revitalization of downtown Shreveport. Its purpose is tocoordinate the efforts of the public and private sectors for the economic and overalldevelopment of the Downtown Development District. The Downtown DevelopmentDistrict is a special taxing district within the City of Shreveport created by an act of theState legislature. The City Council appoints the seven voting members of the Authority.The Authority must submit to the City Council its proposals, programs andrecommendations for the levy of special ad valorem taxes. The City has the ability tomodify or approve the budget of the Authority and its plan of work. The Authority'sgoverning body is not substantively the same as the City's. The Authority providesservices for a limited area of the City of Shreveport, which consists basically of thedowntown area.
Metropolitan Planning Commission
The Metropolitan Planning Commission is responsible for the orderly, physicaldevelopment of the City of Shreveport and the surrounding planning area. TheCommission makes recommendations to the City Council and the Parish Commission.The Metropolitan Planning Commission consists of nine members with four appointedby both the City of Shreveport and the Caddo Parish Commission and one memberelected by joint action of the governing authorities. Although the Commission is legallyseparate, the City acts as its fiscal agent and has the authority to modify and approve itsbudget. The Metropolitan Planning Commission is fiscally dependent on the City.The Metropolitan Planning Commission serves the citizenry of the City of Shreveport.
Shreveport Home Mortgage Authority
The Shreveport Home Mortgage Authority is a public trust, created by state statute, withthe City of Shreveport as beneficiary. The Authority is authorized to undertake variousprograms to assist in the financing of housing for persons of low to moderate incomein the City of Shreveport. There are five trustees that are appointed by the City Councilfor terms of five years. Per the terms of the trust indenture, the City has no power totransact business for the trustees nor to control or direct the actions of the trustees. TheCity is entitled solely to the benefits of the trust, and at the termination of the trust itshall receive the residual assets of the trust. The City cannot access the organization's
61
funds at will, although there is some ability to access them at the discretion of theAuthority. The City is financially accountable since it appoints all of the governingbody and there is a potential for Shreveport Home Mortgage Authority to providespecific financial benefits totheCity. The Shreveport Home Mortgage Authority servesthe citizenry of the City of Shreveport.
Shreveport Convention Center Hotel Authority
The Shreveport Convention Center Hotel Authority is a public trust, created by statestatute, with the City of Shreveport as beneficiary. The Authority is authorized tooversee the development and operation of the Shreveport Convention Center Hotel forthe purpose of furthering economic development. There are five appointed trustees.The trustees are the Mayor, Chief Administrative Officer, City Council President, CityCouncil Vice-President, and a citizen chosen at the discretion of the Mayor andapproved by the City Council. The term of the Trustees shall be for as long as they holdthe office enumerated, and the term of the citizen shall run concurrently with themayoral term. Per the terms of the trust indenture, the City has no power to transactbusiness for the trustees nor to control or direct the actions of the trustees. The Citycannot access the Authority's resources but is the beneficiary of the residual assets ofthe termination of the trust. The City may provide financial support in the form ofinterim financing or guarantor of the Authority's debt. The boards are not substantivelythe same as the City. The Authority serves the citizenry of the City of Shreveport. Thetrust was created in 2002 but has had no report able transaction through the year endedDecember 31,2004.
The Metropolitan Planning Commission does not issue separate financial statements.The government-wide financial statements are presented within the basic financialstatements. The fund financial statements are included as supplementary informationwithin the section entitled Discretely Presented Component Unit. Complete financialstatements of the other individual component units may be obtained from theirrespective administrative offices.
Administrative Offices:
City Courts Shreveport Home Mortgage Authority1244 Texas Avenue 1400 Youree DriveShreveport, Louisiana 71101 Shreveport, Louisiana 71101
City Marshal Downtown Development Authority1244 Texas Avenue 400 Edwards StreetShreveport, Louisiana 71101 Shreveport, Louisiana 71101
Related Organization
Shreveport Housing Authority
The Authority was created by State statute and it is legally separate from the City. TheMayor appoints the five commissioners; however, the City cannot impose its will on theAuthority since it does not have the ability to modify or approve the budget or overruleor modify the decisions of the commissioners. The Authority is fiscally independentand no financial benefit or burden relationship exists with the City. Therefore, it is notincluded in the City's financial statements.
62
Jointly Governed Organization
Caddo-Shreveport Sales and Use Tax Commission
The Commission is an independent agency which collects sales taxes. It is legallyseparate from the City. The Commission is a jointly governed organization. The Citydoes not retain an ongoing financial interest or responsibility in its operations. It is notincluded in the City's financial statements.
B. Government-wide and Fund Financial Statements
The government-wide financial statements (i.e., the statement of net assets and the statement ofactivities) report information on all of the non fiduciary activities of the primary government andits component units. For the most part, the effect of interfund activity has been removed fromthese statements. Governmental activities, which normally are supported by taxes,intergovernmental revenues, and other nonexchange transactions, are reported separately frombusiness-type activities, which rely to a significant extent on fees and charges for support.Likewise, the primary government is reported separately from certain legally separatecomponent units for which the primary government is financially accountable.
The statement of activities demonstrates the degree to which the direct expenses of a givenfunction of governmental activities and different business-type activities are offset by programrevenues. Direct expenses are those that are clearly identifiable with a specific function orprogram. Program revenues include 1) fees, fines, and charges to customers or applicants whopurchase, use, or directly benefit from goods, services, or privileges provided by a givenfunction or program and 2) grants and contributions that are restricted to meeting the operationalor capital requirements of a particular function or program. Taxes and other items not properlyincluded among program revenues are reported instead as general revenues.
Separate financial statements are provided for governmental funds, proprietary funds, andfiduciary funds, even though the latter are excluded from the government-wide financialstatements. Major individual governmental funds and major individual enterprise funds arereported as separate columns in the fund financial statements.
C. Measurement Focus, Basis of Accounting, and Financial Statement Presentation
The government-wide financial statements are reported using the economic resourcesmeasurement focus and the accrual basis of accounting, as are the proprietary fund and fiduciaryfund financial statements. Revenues are recorded when earned and expenses are recorded whena liability is incurred, regardless of the timing of related cash flows. Property taxes arerecognized as revenues in the year for which they are levied. Grants and similar items arerecognized as revenue as soon as all eligibility requirements imposed by the provider have beenmet.
Governmental fund financial statements are reported using the current financial resourcesmeasurement focus and the modified accrual basis of accounting. Revenues are recognized assoon as they are both measurable and available. Revenues are considered to be available whenthey are collectible within the current period or soon enough thereafter to pay liabilities of thecurrent period. For property taxes, the City considers revenues to be available if they arecollected within 60 days of the end of the current fiscal period. For revenues other than propertytaxes, the City considers them to be available if they are collected within 90 days of the end of
63
the current fiscal period. Expenditures generally are recorded when a liability is incurred, asunder accrual accounting. However, debt service expenditures, as well as expenditures relatedto compensated absences are recorded only when payment is due.
Property taxes, sales taxes, franchise taxes, and interest associated with the current fiscal periodare all considered to be susceptible to accrual and so have been recognized as revenues of thecurrent fiscal period. All other revenue items except landfill fees are considered to bemeasurable and available only when cash is received by the government.
The City reports the following major governmental funds:
The General Fund is the City's primary operating fund. It accounts for all financial resourcesof the general government, except those required to be accounted for in another fund.
The Community Development Fund is responsible for programs to increase housingopportunities, assist in the creation of employment, develop business expansion and regulatecodes enforcement.
The Debt Service Fund accounts for the resources accumulated and payments made for principaland interest on long-term general obligation debt of governmental funds.
The 1999A General Obligation Bond Fund accounts for proceeds of bonds issued forconstruction of a new convention center and multicultural museum.
The City reports the following major proprietary funds:
The Water and Sewerage Fund accounts for the activities involved in operating the seweragetreatment plant, sewerage pumping stations and collection systems, and the water distributionsystem.
The Municipal and Regional Airports Fund accounts for the activities involved in operating thecity's two airports.
Additionally, the City reports the following fund types:
Internal Service Funds account for health care, risk management, and fleet management servicesprovided to other departments on a cost reimbursement basis.
The Fiduciary Funds account for the activities of the Firemen's Pension and Relief Fund, thePolicemen's Pension and Relief Fund and the Employee's Retirement System, which accumulateresources for pension benefit payments to qualified employees.
Private-sector standards of accounting and financial reporting issued prior to December 1,1989,generally are followed in both the government-wide and proprietary fund financial statementsto the extent that those standards do not conflict with or contradict guidance of theGovernmental Accounting Standards Board. Governments also have the option of followingsubsequent private-sector guidance for their business-type activities and enterprise funds, subjectto this same limitation. The City has elected not to follow subsequent private-sector guidance.As a general rule the effect of interfund activity has been eliminated from the government-widefinancial statements. Exceptions to this genera] rule are payments-in-lieu of taxes and othercharges between the government's water and sewerage function and various other functions ofthe government. Elimination of these charges would distort the direct costs and program
64
revenues reported for the various functions concerned. The City does not use an indirect costallocation system. However, the General Fund charges certain funds an administrative overheadcharge based on a cost allocation plan. This is eliminated like a reimbursement and reduces therevenue and expense in the General Fund.
Proprietary funds distinguish operating revenues and expenses from nonoperating items.Operating revenues and expenses generally result from providing services and producing anddelivering goods in connection with a proprietary fund's principal ongoing operations. Theprincipal operating revenues of the enterprise funds and the internal service funds are chargesto customers for sales and services. Operating expenses for enterprise funds and internal servicefunds include the cost of sales and services, administrative expenses, and depreciation on capitalassets. All revenues and expenses not meeting this definition are reported as nonoperatingrevenues and expenses.
When both restricted and unrestricted resources are available for use, it is the City's policy touse restricted resources first, then unrestricted resources as they are needed.
D. Assets, Liabilities, and Net Assets or Equity
1. Deposits and Investments
The City maintains a pooled cash and investment account that is available for use by allfunds, except those restricted by state statutes or other legal requirements. Each fund'spositive equity in the pooled cash and investment account is presented as cash and cashequivalents and investments on the balance sheets. Negative equity balances have beenreclassifled and are reflected as due to/from other funds. Interest income and expense areallocated to the various funds based upon their average daily equity balances.
Investments are reported at fair value based on quoted market prices. Fair value is theamount at which a financial instrument could be exchanged in a current transactionbetween willing parties, other than in a forced or liquidation sale. Interest is accrued asearned. For purposes of the Statement of Cash Flows, the City considers all highly liquidinvestments (including restricted assets) with a maturity of three months or less whenpurchased to be cash equivalents.
The Statement of Investment Policy approved by the Mayor and Chief AdministrativeOfficer authorizes the City to invest in the following types of securities:
Direct obligationsofthell.S. government, includingsuch instruments as treasurybills, treasury notes and treasury bonds.
Money market mutual funds registered with the Securities and ExchangeCommission.
Fully-collateralized certificates of deposit issued by qualified commercial banksand savings and loan associations located within the State of Louisiana(classified as deposits for this footnote).
Repurchase agreements in government securities made with the primary dealersthat report and are regulated by the Federal Reserve Bank of New York.
65
Louisiana Asset Management Pool which is authorized under Louisiana RevisedStatute 33:1321.
The City is prohibited from investing in derivatives.
In addition to the above types of securities, the pension trust funds are authorized by theCity's Statement of Investment Policies to invest in the following types of securities:
Corporate bonds - no lower than Baa rated.
Investment contracts and pooled accounts maintained by trust companies, banksand investment managers.
Stocks traded on a national stock exchange.
Short-term money market securities.
Investment policies require that securities underlying repurchase agreements must have aminimum excess of market value of securities over the principal amount of the investment.Securities must have a maturity of less than 3 years.
2. Receivables and Payables
All outstanding balances between funds are reported as "due to/from other funds." Anyresidual balances outstanding between the governmental activities and business-typeactivities are reported in the government-wide financial statements as "internal balances."
Within the City's Water and Sewerage Fund, an estimated amount has been recorded forservices rendered but not yet billed as of the close of the year. The receivable was computedby taking the cycle billings the City sent to its customers in January and prorating the amountof days applicable to the current year. AM trade and property tax receivables are shown netof an allowance for uncotlectibles.
3. Inventories and Prepaid Items
Inventories are valued at cost using the first in, first out (FIFO) method. Inventory in theGeneral Fund consists of materials and supplies held for consumption. Reported inventoriesin the General Fund are equally offset by a reservation of fund balance with indicates thatalthough inventories are a component of assets, they do not constitute "available spendableresources". Inventories in the Enterprise and Internal Service Funds consist of pipes, meters,fittings and valves, repair materials, spare parts and items held for sale at the Municipal GolfCourses. Inventories are accounted for using the consumption method.
Certain payments to vendors reflect costs applicable to future accounting periods and arerecorded as prepaid items in both government-wide and fund financial statements.
4. Restricted Assets
Certain proceeds of the enterprise fund revenue bonds, as well as certain resources set asidefor their repayment, are classified as restricted assets on the balance sheet because their useis limited by applicable bond covenants. The bond construction funds are used to reportthose proceeds of revenue bond issuances that are restricted for use in construction. Thebond and interest sinking funds are used to segregate resources accumulated for debt service
66
payments over the next twelve months. The debt service reserve funds are used to reportresources set aside to make up potential future deficiencies in the revenue bond current debtservice account.
5. Capital Assets
Capital assets, which include property, plant, equipment, and infrastructure assets (e.g., roads,bridges, sidewalks, and similar items), are reported in the applicable governmental orbusiness-type activities columns in the government-wide financial statements. Capital assetsare defined by the government as assets with an initial, individual cost of more than $2,500and an estimated useful life in excess of two years. Such assets are recorded at historical costor estimated historical cost if purchased or constructed. Donated capital assets are recordedat estimated fair market value at the date of donation.
The costs of normal maintenance and repairs that do not add to the value of the asset ormaterially extend assets lives are not capitalized.
Major outlays for capital assets and improvements are capitalized as projects are constructed.Interest incurred during the construction phase of capital assets of business-type activitiesis included as part of the capitalized value of the assets constructed.
The total interest expense incurred by Water and Sewerage was $6,479,948. Of this amount$1,183,473 was included as the cost of capital assets in construction in progress.
Property, plant, and equipment of the primary government is depreciated using the straightline method over the following estimated useful lives:
Assets Years
Buildings 10-50Improvements other than buildings 10-50Infrastructure 20-75Distribution and collection systems 10-50Equipment 3-20
6. Compensated Absences
It is the City's policy to permit employees to accumulate earned but unused vacation and sickpay benefits. There is no liability for unpaid accumulated sick leave since the City does nothave a policy to pay any amounts when employees separate from service with the City, Allvacation pay is accrued when incurred in the government-wide and proprietary fund financialstatements. A liability for these amounts is reported in governmental funds only if they havematured, for example, as a result of employee resignations and retirements.
Vacation earned is based on the number of years of services as follows:
67
Days EarnedTotal Employment Per Year
Less than five years 10Five to ten years 12Ten to fifteen years 15Fifteen to twenty years 18Twenty or more years 21
For classified employees, a maximum of 240 hours of accrued vacation leave can be vestedand carried forward to succeeding calendar years. For non-classified employees, themaximum is 320 hours. All accrued sick leave credited to an employee can be carriedforward to succeeding calendar years without limitation. Accumulated sick leave is forfeitedat the time an employee terminates employment. However, accumulated sick leave is countedas creditable service at retirement if the employee has accumulated at least 175 hours.
7. Long-term Obligations
In the government-wide financial statements, and proprietary fund types in the fund financialstatements, long-term debt and other long-term obligations are reported as liabilities in theappl icable governmental activities, business-type activities, or proprietary fund type statementof net assets. Bond premiums, discounts, issuance costs, and gains (losses) on refunding aredeferred and amortized over the life of the bonds using the effective interest method. Bondspayable are reported net of the applicable bond premium or discount or deferred amount onrefunding. Bond issuance costs are reported as deferred charges and amortized over the termof the related debt.
In the fund financial statements, governmental fund types recognize bond premiums anddiscounts, as well as bond issuance costs, during the current period. The face amount of debtissued is reported as other financing sources. Premiums received on debt issuances arereported as other financing sources while discounts on debt issuances are reported as otherfinancing uses. Issuance costs, whether or not withheld from the actual debt proceedsreceived, are reported as debt service expenditures.
8. Fund Equity
In the fund financial statements, governmental funds report reservations of fund balance foraccounts that are not available for appropriation or are legally restricted by outside partiesfor use for a specific purpose. Designations of fund balance represent tentative managementplans that are subject to change.
The following list describes the reservations and designations encountered in thegovernmental fund financial statements:
Reserved for EncumbrancesEncumbrances outstanding at year-end represent the estimated amount the City intends tohonor as a commitment regardless of the lapse in the appropriation.
68
Reserved for InventoriesThis amount represents the portion of fund balance that is not available spendable resourceseven though the inventories are a component of net current assets.
Reserved for Debt ServiceCertain assets have been reserved in the Debt Service Fund for future payment of debtservice.
Reserved for EndowmentsThis is an account to segregate monies donated for a City zoo. The City functions in a trusteecapacity; however, due to the immaterial amount involved, it is carried in the General Fund.
Designated for Subsequent Yearns ExpendituresThe unreserved portion of fund balance designated for subsequent years' expenditures is theamount that has been set aside for future year's budgets.
Designated for Landfill ClosureThe unreserved portion of fund balance designated for landfill closure is to provide foramounts to be required when the landfill closes.
II. Stewardship, Compliance, and Accountability
A. Budgetary Information
Prior to October 1, the Mayor files with the Clerk of Council a proposed operating budget for thefiscal year commencing the following January. The operating budget includes proposedexpenditures and related financing sources. The City Council conducts public hearings andproposes adoption of the various budget ordinances. Prior to December 15, the City Counciladopts the final budgets controlling the financial operations of the City for the ensuing fiscal year.
Legal budgetary control for operating budgets is exercised at the department/object class with theexception of the Community Development Department where control is exercised at thedivision/object class. The ordinances provide lump sum appropriation at the object level. TheCity Charter allows the Mayor to authorize the transfer of budgeted amounts from one activity toanother within the same lump sum appropriation, within the same department with the exceptionof the Community Development Department where funds must be spent within the same division.Budgetary transfers across department lines or between classes of lump sum appropriations mustbe approved by the City Council. During the year, the City Council approves several amendmentsto the budget. The City Charter provides that expenditures may not legally exceed appropriations.Formal budgetary integration and encumbrance accounting are employed as management controldevices during the year forthe General, certain Special Revenue Funds (Community Developmentand Riverfront Development), Capital Projects and Proprietary Funds. Formal budgetaryintegration is not employed for Debt Service Funds because effective budgetary control isalternatively achieved through general obligation bond indenture provisions. The capital projectfunds adopt project length budgets. The budgets for governmental funds are adopted on a basissubstantially consistent with generally accepted accounting principles with the followingexceptions: (1) encumbrances (e.g. purchase orders, contracts) are treated as budgetedexpenditures in the year of the commitment to purchase and (2) capital leases are not budgetedas expenditures at the inception of the leases.
69
All appropriations which are not expended or encumbered lapse at year end. Encumbrancesoutstanding at year end are reported as reservations of fund balances and are carried forward.
Revisions were made to the following governmental funds original budgets as follows:
Original Budget Finalincluding Revised
Carry Forwards Revisions Budeet
General Fund $154,225,419 $4,501,925 $158,727,344Community Development 19,732,065 7,555,134 27,287,199
Adjustments necessary to reconcile the excess (deficiency) of revenues and other financingsources over (under) expenditures and other financing uses:
CommunityGeneral Development
Net change in fund balance(Budget Basis) $( 1,714,554) $(1,891,405)
Adjustments:Encumbrances 3.860.789 1.881.611
Net change in fund balance(GAAP Basis) $ 2.146.235 $f 9.794)
B. Excess of Expenditures over Appropriations
During 2004, based on the legally adopted level of control for budgetary purposes, the followingfunds had excess expenditures over appropriations:
General FundOffice of Mayor
Improvements and equipment $ 805
Other unclassifiedInterest and civic appropriations 112,655Claims 5,193,427
PoliceMaterials and supplies 537
FireMaterials and supplies 31,410
Public worksSalaries, wages and employee benefits 148,653Contractual services 330,134
70
Culture and recreationMaterials and supplies 60,350Contractual services 35,198
Community DevelopmentAdministration
Contractual services 459
Housing and business developmentImprovements and equipment 16,351
Housing and business development administrationSalaries, wages and employee benefits 6,046
Workforce developmentImprovements and equipment 67,279
C. Deficit Fund Balance
Within the nonmajor capital project funds, under the heading of Miscellaneous GeneralObligation Bond Funds, there was one fund with a deficit fund balance. The 1983 GeneralObligation Bond Fund had a deficit of $881,690. Budgeted revenues have not been fully fundedto offset budgeted expenditures to date.
HI. Detailed Notes on All Funds
A. Deposits and Investments
All deposits of the City are held by one financial institution. At year-end, the carrying amountof the City's deposits was $34,294,503 and the bank balances were $35,428,471. Of the cashbalance, $35,428,471 was categorized as being insured by federal depository insurance orcol lateral ized with securities held by the City's agent in the City's name.
Money market funds in the amount of $18,759,671 were invested by the City's trustee and washeld by the trustees agent in the trustees' name.
Banks holding deposits and/or investments of the City are required to pledge securities to fullycollateralize these transactions. The pledged securities are held by another bank or through bookentry in a custodial account In the federal reserve system. The City must authorize in writing therelease or substitution of the pledged securities.
The City's investments are categorized below to give an indication of the level of risk assumedby the City at year-end. Category 1 includes investments that are insured, registered, or for whichthe securities are held by the City or its agent in the City's name. Category 2 includes uninsuredand unregistered investments for which the securities are held by the counterparty's trustdepartment or agent in the City's name. Category 3 includes uninsured and unregisteredinvestments for which the securities are held by the counterparty, or by its trust department oragent but not in the City's name.
Category Reported Amount/1 2 3 Fair Value
Repurchase agreements $ 54,576,945 $ - $ - $ 54,576,945U.S. Government securities 96,252,266 - 29,595,162 125,847,428Common stock - - 103,072,938 103,072,938Corporate bonds - - 55.311.371 55.311.371
$150.829.211 $ - $187.979.471 338,808,682Mutual funds 5,463,887Louisiana Asset Management Pool (LAMP) 11,722,566Money market funds 18.759.671Total investments 374,754,806Total deposits 34.294.503
Cash, cash equivalents andinvestments includingrestricted assets $409.049.309
The investments in category 3 are owned by the following funds:
Pension Trust $ 177,489,771 94.4%2001 General Obligation Bond Capital Project 8,717,903 4.6Municipal and Regional Airports 1.771.797 _1.0
$187.979.471 100.0%
The Pension Trust fund investments are held by the City's Fiscal agent bank as trustee and in brokerageaccounts which are managed by fixed income and equity managers. The Municipal and Regional Airports'investments are the result of bond indentures which outline the requirements of accounts which hold fundsfor the benefit of bondholders. The Capital Projects' investments are held by a bank as trustee.
Investments in mutual funds and LAMP are not categorized above because they are not evidenced bysecurities that exist in physical or book entry form. LAMP, a local government investment pool, isadministered by LAMP, Inc., a non-profit corporation organized under the laws of the State of Louisiana.While LAMP is not required to be a registered investment company under the Investment Company Act of1940, its investment policies are similar to those established by Rule 2a-7, which governs registered moneymarket funds. The LAMP portfolio includes only securities and other obligations in which localgovernments in Louisiana are authorized to invest. The dollar weighted average portfolio maturity of LAMPassets is restricted to not more than 90 days, and consists of no securities with a maturity in excess of 397days. The fair value of investments is determined on a weekly basis to monitor any variances betweenamortized cost and fair value. For purposes of determining participants* shares, investments are valued atamortized cost. LAMP is designed to be highly liquid to give participants immediate access to their accountbalances.
72
Discretely Presented Component Units - Deposits
CityCourts
Shreveport DowntownCity Home Mortgage Development
Deposits - Carrying AmountDeposits - Bank BalancesInsured or coilateralized with securities
held by the entity or by its agentsin the entity's name
Coilateralized with securitiesheld by pledging financialinstitution's trust department in the
City Marshal's nameUncollateralized
Total Deposits-Bank Balances
577,534
Marshal
$1.518.891
256,106
1,723,116
Authority
SI.960.749
Authority
$3.013.421
200,000
2.386.505 1.960.749$1.960.749$2.964.039 $1.979.222
Discretely Presented Component Units - Investments
Shreveport Home Mortgage Authority had the following Category 2 investments:
2.870.047$3.070.047
1984 Issue (Single Family) - Bank One, MBank Investment Agreements1995 Issue (Single Family - Refunding) - Bayerische Landesbank
Investment Agreements2003 Issue (Single Family) - XL Asset Funding Company
Investment Agreements
B. Property Taxes
Reported Amount/Fair Value
$ 66,831
301,786
3.590.153S3.958.770
The City levies taxes on real and business personal property located within its boundaries.Property taxes are levied by the City on property values assessed by the Bossier Parish and CaddoParish Tax Assessors and approved by the State of Louisiana Tax Commission.
Property Tax Calendar
Assessment dateLevy dateTax bills mailedTotal taxes are duePenalties and interest are addedLien dateTax sale - 2004 delinquent property
January 1,2004Not later than June 1,2004On or about November 15, 2004December 31,2004January 1,2005January 1,2005July 1,2005
73
Property taxes levied for the current year are recognized as revenues, even though a portion iscollectible in the period subsequent to the levy. The City's property tax collection records showthat 92.1% of the properly taxes due were collected within 60 days after the due date. Assessedvalues are established by the Bossier Parish and Caddo Parish Tax Assessors each year on auniform basis at the following ratios to fair market value.
10% Land 15% Machinery10% Residential Improvements 15% Commercial Improvements15% Industrial Improvements 25% Public Service properties,
excluding land
A revaluation of all property is required to be completed no less than every 4 years. A revaluationwas completed for the tax roll of January 1,2004.
74
00 ION
oT
— — (N
O «>•jf •£ -3E O Sg -g £2 §
o\ 3-S £
•g'£o.1355
_
s. iOL .
C ME
5 Sn ?
r-S
3^•*VJ
O
U
O
2 -I•o -pv j!
S "S
-On
R
< =
S S
1 I
G
E u
£ iI*«— oO U_ «
3 ea ••;» s
75
Governmental funds report deferred revenue in connection with receivables for revenues that arenot considered to be available to liquidate liabilities of the current period. Governmental fundsalso defer revenue recognition in connection with resources that have been received, but not yetearned. At the end of the current fiscal year, the various components of deferred revenue andunearned revenue reported in the governmental funds were as follows:
Delinquent property taxes receivable(General Fund) $ 1,649,191
Delinquent property taxes receivable(Debt Service Fund) 2,440,226
Other deferrals including program notesreceivable 9.590.077
Total deferred revenue forgovernmental funds $13.679.494
D. Federal and State Financial Assistance
Federal and State governmental units represent an important source of supplementary funding tofinance housing, employment and construction programs, and other activities beneficial to thecommunity. These funds, primarily in the form of grants, are recorded in the General, SpecialRevenue, Capital Projects and Enterprise Funds. A grant receivable is recorded when the City hasa right to reimbursement under the related grant. The grants normally specify the purpose forwhich the funds may be used and are audited annually under the Single Audit as mandated byOMB Circular A-133.
The following amounts under various grants and entitlements are recorded as revenues, subsidiesor contributions in the accompanying financial statements:
Fund.
General Fund $ 6,243,328Special Revenue Funds:
Community Development 10,015,993Police Grams 1,072,945Environmental Grants 537,491
Capital Projects Fund 4,370,168Enterprise Funds:
Municipal and Regional Airports 12,429,063Shreveport Area Transit System 2,887,010Water and Sewerage 1.000.087
Totals S38.556.085
Supplementary salary payments are made by the State to certain groups of employees. The Cityis not legally responsible for these salaries. Therefore, the basis for recognizing the revenue andexpenditure payments is the actual contribution from the State, The State paid supplementalsalaries to the following groups of employees: Fire Department $1,896,000, Police Department$ 1,767,010, and City Marshal (a component unit) $ 165,851.
76
E. Capital Assets
Capital asset activity for the year ended December 31,2004 was as follows:
Primary Government
BeginningBalance
$84,735,10092.837.504
177.572.604
Increases
$ 1,475,42472.154.434
Decreases
Governmental activities:Capital assets, not being
depreciated:LandConstruction in progressTotal capital assets, not being
depreciatedCapital assets, being depreciated:Buildingsimprovements other than buildingsEquipmentInfrastructureTotal capital assets being depreciated
Less accumulated depreciation for:BuildingsImprovements other than buildingsEquipmentInfrastructureTotal accumulated depreciation
Total capital assets, being depreciated,net 425.365.974 12.198.075 (
( 27.566.01
EndingBalance
$ 86,210,524137.425.927
73.629.858 ( 27.566.011) 223.636.451
142,007,31745,741,86356,346,874
377.859.337621,955,391
12,567,7101,078,0147,587,619
12.327.33633,560,679
( 3,844,676)f 34.887)( 3,879,563)
154,575,02746,819,87760,089,817
390.151.786651,636,507
( 32,562,742)( 14,950,841)( 35,027,703)f 114.048.130( 196.589.417)
( 2,951,520)( 2,068,767)( 5,882,970)( 10.459.347)( 2 1.362.604)
3,844,67634.887
3,879,563
( 35,514,262)( 17,019,608)( 37,065,997)f 124.472.591)(214,072.458)
J 437.564.049
Governmental activities capital assets,net $602.938.578 $85.827.933 $( 27.566.011) $661.200.500
Internal service funds predominately serve the governmental funds. Accordingly, their capitalassets are included as part of the above totals for governmental activities.
77
BeginningBalance Increases Decreases
EndingBalance
Business-type activities:Municipal and Regional Airports:Capital assets, not being depreciated:Land $ 22,416,469Construction in progress 2,283,128Total capital assets, not being
depreciated 24.69?,597Capital assets, being depreciated:Buildings 56,442,528Improvements other than buildings 53,917,089Equipment 6,664.963
Total capital assets beingdepreciated 1 1 7,024,580
Less accumulated depreciation for:Buildings ( 21,532,330)Improvements other than buildings ( 34,255,152)Equipment ( 6.023.946)Total accumulated depreciation ( 6 1 .8 1 1 .428)Total capital assets, being depreciated,
net 55.213.152Municipal and Regional Airports
capital assets, net 79.912.749
$ 3,002,97613.708.967
16.711.943
87,821128,40757.304
273,532
( 1,128,924)(1,367,559)( 131.550)( 2.628.033)
(2.354.501)
14.357.442
$f 3.194.5501
f 3.194.550)
( 23,928)( 201.4501
( 225,378)
20,832201.448222.280
( 3.098)
(3. 197,648)
$ 25,419,44512.797.545
38.216.990
56,530,34954,021,5686.520.817
117,072,734
( 22,661,254)( 35,601,879)( 5.954.048)( 64.217.181)
52.855.553
91.072.543
Water and Sewerage:Capital assets, not being depreciated:Land 1,032,277Construction in progressTotal capital assets, not being
depreciated
Capital assets, being depreciated:EquipmentDistribution and collection
systemsTotal capital assets being
depreciatedLess accumulated depreciated for:EquipmentDistribution and collection
systemsTotal accumulated depreciationTotal capital assets, being depreciated,
netWater and sewerage capital assets,
net
1,032,27760.805.717
61.837.994
7,861,195
377.352.145
385,213,340
( 4,285,370)
n27.364.S35)(131.649.905)ted,253.563.435
315.401.429
40.026.700
40.026.700
452,832
3.451.987
3,904,814
( 572,231)
( 9.187.072)( 9.759.303)
f 5.854.484)
34.172.216
(2.019.969)
(2.0 19.9691
( 281,235)
(281,235)
216,534
216.534
< 64,701)
(2.084.670)
9S.8 12.448
99.844.725
8,032,792
380.804.132
388,836,924
( 4,641,067)
(136.551.6071O41. 192.674)
247.644.250
347.488.975
78
BeginningBalance Increases Decreases
EndingBalance
Other business-type activity programs:Capital assets, not being depreciated:LandConstruction in progressTotal capital assets, not being
depreciatedCapital assets, being depreciated:BuildingsImprovements other than buildingsEquipmentTotal capital assets being
depreciatedLess accumulated depreciated for:BuildingsImprovements other than buildingsEquipmentTotal accumulated depreciationTotal capital assets, being depreciated,
netOther enterprise funds capital assets,
netBusiness-type activities capital assets,
net
1,940,408246.058
2,186,466
8,552,049548,668
14.484.911
23,585,628
( 2,129,428)( 172,637)( 8.629.303)( 10,931,368)
12,654.260
14.840.726
$410.154.904
2,429.059
2,429,059
21,791319,862261.709
603,362
( 201,586)( 24,498)( 840.873)( 1,066,957)
i 463.595}
1.965.464
S50.495.122
(2.675.117)
(2,675,117)
( 13,990)
0,092.627)
(1,106,617)
12,5951.092.6261,105,221
( 1.396}
(2.676.513)
Sf7.958.831)
1,940,408
1,940,408
8,559,850868,530
13.653.993
23,082,373
( 2,331,014)( 184,540)( 8.377.550)( 10,893,104)
12.189.269
14.129.677
S452.691.195
Depreciation expense was charged to functions/programs of the primary government as follows:
Governmental activities:General government $ 457,544Public safety 2,897,732Public works, including depreciation of general
infrastructure assets 13,548,180Community development 252,106Culture and recreation 4,140,624Capital assets held by the City's internal
service funds are charged to the variousfunctions based on their usage of the assets 66.418
Total depreciation expense-governmental activities S21.362.604
Business-type activities:Municipal and Regional Airports $ 2,628,033Water and Sewerage 9,759,303Shreveport Area Transit System 1,001,670Golf 65.287
Total depreciation expense-business-type activities
79
Construction commitments
The government has active major construction projects as of December 31, 2004. The projectsinclude the Convention Center Complex, various public works projects, Airport additions, andimprovements to Water and Sewerage facilities. At year end, the government's commitments withcontractors are as follows:
RemainingProject Commitment
Wastewater Treatment Plant Expansion $ 7,980,854
Stoner Lift Station 2,356,522
AMISS Water Treatment Plant,Plants I& II Filter Improvements 1,273,534
Far Part 150 Property Acquisitions 688,149Improvements for Continental Airline
Facility 537,077Construct West Parallel Taxiway 4/22 795,625Cockrell Park Community Center 1,858,505Union Street Paving 829,656Riverfront Convention Complex 30,593,299
SPAR Plane Arium Renovations 708,750East 84* Street Paving 557,860
Financing Sources
Water and Sewerage RevenueBondsWater and Sewerage RevenueBonds
Water and Sewer Revenue BondsFAA Grants and LADOT Grants
Airport Authority RevenuesFAA Grants and LADOT GrantsGeneral Obligation BondsGeneral Obligation BondsGeneral Obligation Bonds and
American Tower ProceedsGeneral Obligation BondsGeneral Obligation Bonds andCommunity Development BlockGrant
FTA Grants and Local OperatingFunds
2004 SPORTRAN Capital ImprovementProgram 2.238,104
Total S50.4I7.935
Discretely presented component unit
Activity for the Metropolitan Planning Commission for the year ended December 31, 2004 was asfollows:
Beginning EndingBalance. Increases Decreases Balance
Capital assets, not being depreciated:Land S 704.514 $ - £ - $ 704.514Capital assets, being depreciated:Improvements other than buildings 999,234 - - 999,234Equipment 180.478 - - 180.478Totals, capital assets being depreciated 1,179,712 - - 1,179,712Less accumulated depreciation for:Improvements other than buildings ( 774,643)Equipment ( 117.478)Total accumulated depreciation ( 892.121)Total capital assets, being depreciated,
net 287.591MPC capital assets, net S 992.105
( 55.7551(£55.755)
(817,705)(130.171)f 947.876)
231.836$ 936.350
80
All depreciation was charged to planning and zoning.
Activity for the Downtown Development Authority for the year ended December 31, 2004 was offollows:
Capital assets, not being depreciated:LandConstruction in processTotals, capital projects not being
depreciatedCapital assets, being depreciated:Leasehold improvementsBuildingsOffice equipment and furnitureStreetscape equipmentParking program equipmentTotals, capital assets being depreciatedLess accumulated depreciation for:Leasehold improvementsBuildingsOffice equipment and furnitureStreetscape equipmentParking program equipmentTotal accumulated depreciationTotal capital assets, being depreciated,
netDowntown Development Authority
capital assets, net
Depreciation expense was charged to
Downtown developmentStreetscape programParking program
Total
BeginningBalance
$ 299,000687.867
986,867
52,369292,44891,87284,26481.842
602,795
( 8,874)( 5,410)( 73,434)( 52,747)( 43.682)( 184.147)
418.648
SI. 405.5 15
Increases Decreases
$ - $ -( 687.867)
( 687,867)
- -699,138
2,221-_ —
701,359
C 1,746)( 31,578)( 6,882)( 6,802)f 11.691)( 58,699)
642.660
S642.660 f £687.867)
EndingBalance
$ 299,000-
299,000
52,369991,58694,09384,26481.842
1,304,154
( 10,620)( 36,988)( 80,316)( 59,549)( 55.373)( 242.846)
1.061.308
$1.360.308
functions/programs as follows:
$40,2066,802
11.691$58.699
F. Interfund Receivables, Payables, and Transfers
The composition of interfund balances as of December 31,2004 is as fol lows:
81
Due to/from other funds:
Receivable FundCommunity DevelopmentGeneral Fund1999A General Obligation BondsNonmajor governmental funds
Nonmajor enterprise fundsInternal service funds
Fiduciary funds
Total
Payable FundGeneral FundRetained RiskNonmajor governmental fundsNonmajor governmental fundsCommunity DevelopmentGeneral FundHealth Care Trust FundFleet ServicesWater and SewerFiduciary Funds2003A General Obligation BondsGeneral FundGeneral FundAirportWater and SewerageGeneral Fund
Amount$ 32,649
5,680,099266,923
6,068,266596,89572,888
1,776,276329,884893,017
3,072,089315,564660,766
5,154,37454,426
614,267356.317
$25.944.700
These balances resulted from the time lag between the dates that (1) interfund goods and servicesare provided or reimbursable expenditures occur, (2) transactions are recorded in the accountingsystem, and (3) payments between funds are made.
Interfund transfers;
Transfer out:
Transfer in:
General FundCommunity DevelopmentDebt ServiceNonmajor governmentalMunicipal and Regional
AirportNonmajor enterprise
Total transfers
GeneralFund
2,360,9467,034,346
32,845
124,1004.488.379
CommunityDevelopment
602,358
S602.358
2003ANonmajor General
Governmental ObligationFund Bonds
$ 3,254,339
8,368,7387,736,601
100.000
Water andSewer
InternalService Total
K - $1,050,000 $5,680,099 $9,984,438- - - 2,360,946- - - 15,403,084
3,781,971 - - 12,153,775
- - - 124,100- - - 4.588.379
SI9.459.678 S3.781.97I SI.050.000 S5.680.099 $44.614.722
82
Transfers are used to (1) move revenues from the fund that statute or budget requires to collectthem to the fund that statute or budget requires to expend them, (2) move receipts restricted todebt service from the funds collecting the receipts to the debt service fund as debt servicepayments become due, and (3) use unrestricted revenues collected in the General Fund to financevarious programs accounted for in other funds in accordance with budgetary authorizations.
G. Capital Leases
In August 2004, the City entered into a lease agreement for $4,586,126 for financing theacquisition of 42 packer trucks and two vehicles with no down payment. In December 2004, theCity entered into a lease agreement for $1,521,000 for financing the acquisition of five fire trucksto be delivered in 2005, with no down payment. The City previously entered lease agreementsin 2001 and 2002 for equipment acquisitions. The lease agreements qualify as capital leases foraccounting purposes and, therefore, have been recorded at the present value of their futureminimum lease payments as of the inception date. The payment schedule below includes all ofthe current leases in effect at year end.
The assets acquired through the capital leases follow:
Governmental Water andActivities Sewerage
Equipment purchased to date $10,767,200 $254,642Less: Accumulated depreciation (4.870.706) (254.642)
Total $ 5.896.494 $ -
The future minimum lease obligations and the net present value of these minimum lease paymentsas of December 31,2004 were as follows:
Governmental Water andEnding December 31. Activities Sewerage
2005 $ 2,353,638 $ 59,6382006 2,547,325 59,6382007 2,547,377 59,5882008 1,190,1192009 1,190,1192010-2014 968,4392015 193.688 -
Total minimum lease payments 10,990,705 178,864Less: amount representing interest ( 1.104.216) f 17.396)
Present value of minimum leasepayments $ 9.886.489 $161.468
H. Long-term Debt
Changes in long-term liabilities
83
Long-term liability activity for the year ended December 31, 2004 was as follows:(in thousands of dollars)
Governmental activities:General obligation bondsLess unamortized discountLess deferred amounts
on refundingPlus deferred premium
Total bonds payableCertificate of indebtednessLess unamortized discount
Total certificates of indebtednessInstallment purchase agreementCapital leaseNotesNet pension obligationLandfill postclosure careClaims and judgmentsCompensated absences
Governmental activity(Less: Community
Development)Community Development notes
Total long-term liabilities
Business-type activities:Municipal and Regional Airports:
Revenue bondsCompensated absences
Municipal and Regional Airports -long-term liabilities
Water and Sewerage:General obligation bondsUnamortized discount -
General obligation bondsRevenue bondsUnamortized discount -
Revenue bondsLess deferred amounts
on refundingPlus deferred premiumTotal bonds payableCapita! leaseCompensated absences
Water and Sewerage -long-term liabilities
Other business-type activityprograms:Compensated absences
Business-type activitylong-term liabilities
BeginningBalance
$311,511( 5,370)
( 1,358)1.067
305,85038,785
—
ss 38,785517
4,95936,354
2322,113
11,9771.956
402,7438.464
$411.207
BeginningBalance
§:$ 23,665
149
23.814
354
( 18)135,157
( 4,329)
( 5,500)3.873
129,537210425
130.172
235
SI 54.221
Additions
$24,715-
( U325)588
23,9785,375
( 54)5,321
-6,1071,2951,257
42925,770
353
64,510450
$64.960
Additions
$ -24
24
-
_
43,710
-
( 100)551
44,161-80
44.241
216
$44.481
Reductions
($46,378)1,808
141( HI)( 44,540)( 2,970)
—( 2,970)( 517)( 1,179)( 874)( 11)
-( 26,657)( 333)
( 77,081)( 799)f$77.880)
Reductions
($ 530)( 24)
( 554)
( 177)
18( 19,775)
563
532( 357)( 19,196)( 48)( 76)
( 19.320)
C 196)
($20.070)
EndingBalance
$289,848( 3,562)
( 2,542)1.544
285,28841,190
( 54)41,136
-9,886
36,7761,4782,542
11,0901.976
390,1728.115
$398.287
EndingBalance
$23,135149
23.284
177
159,092
( 3,766)
( 5,068)4.067
154,502162429
155.093
255
$178.632
Due WithinOne Year
$18,818( 26)
( 244)185
18,7333,255
( 3)3,252
-2,075
923--
11,090367
36,440945
$37.385
Due WithinOne Year
$ -24
24
177
_12,045
-
C 550)458
12,1305177
12.258
212
$12.494
84
Internal service funds predominantly serve the governmental funds. Accordingly, long-termliabilities for them are included as part of the above totals for governmental activities. The claimsand judgments liability will be liquidated through the City's Employees Health Care Fund and theRetained Risk Fund. These funds will finance the payment of these claims by charging otherfunds based on the origination of the claims. The General Fund normally bears approximately84% of these costs. At year end $83,971 of internal service funds compensated absences areincluded in the above amounts. For the governmental activities, the balance of compensatedabsences are generally liquidated by the General Fund. Net pension obligation and landfill post-closure care will also be liquidated by the General Fund.
There are a number of limitations and restrictions contained in the various bond indentures. TheCity is in substantial compliance with all significant limitations and restrictions.
State law allows a maximum of 10% of the assessed valuation for general obligation bonded debtfor any purpose. However, the 10% maximum can be exceeded if the aggregate issued for allpurposes does not exceed 35% of the total assessed valuation. A total of approximately$114,262,024 of additional general obligation bonded debt is available for issuance on a totalassessed valuation of $1,105,690,930 pursuant to the 35% limitation. Included in the totalassessed valuation of property within the City is $8,808,680 of assessed valuation which has beenadjudicated to Caddo Parish. The table below shows the computation of the City's legal debtmargin calculated at 10% of assessed valuation as of December 31,2004.
Street ImprovementsPolice and FireWater and Sewer
ImprovementsParks and RecreationPublic BuildingsDrainageSanitation and IncineratorIndustrial BondAirportsSportranRiverfront Park
Debt limit-10% ofassessed value forany one purpose
$110,569,093110,569,093
110,569,093110,569,093110,569,093110,569,093110,569,093110,569,093110,569,093110,569,093110,569,093
Deduct - Amountof debt applicable
to debt limit
$94,886,10229,842,617
30,58417,491,04575,414,26750,322,717
39,3584,512
19,365578,122
4,101,113
LegalDebt margin
$15,682,99180,726,476
110,538,50993,078,04835,154,82660,246,376
110,529,735110,564,581110,549,728109,990,971106,467,980
85
The annual requirements to amortize all debt outstanding as of December 3!, 2004, including interest requirementsare as follows:
Maturities(thousands of dollars)
PRINCIPAL REQUIREMENTS:GENERAL OBLIGATION DEBT:
General Obligation Bonds Applicable to;All Purposes other than Water and Sewerage:
1985A Refunding Issue - 5.00-9.375%Less: Unamortized Discount
1987A Refunding Issue - 5.00-8,30%Less: Unamortized Discount
1995 Refunding Issue-3.90-5.20%1996 Issue-5.20-8.00%1997 Issue-4.70-8.00%1998 Issue-4.30-8.00%1998 Refunding Issue - 3.65-4.85%1999 Issue-4.10-5.00%1999A Issue-5.00-6.125%1999 Refunding Issue - 4.00-5.00%2001A Issues-3.45-5.50%
2003A Refunding Issue - 2.375-5.00%Less: Deferred Amount on RefundingPlus Unamortized Premium
2003B Refunding Issue - 2.00-5.25%Less: Deferred Amount on RefundingPlus: Unamortized Premium
2003A Issue-3.00-6.00%Plus: Unamortized Premium
2004A Refunding Issue - 3.00-4.50%Less: Deferred Amount on RefundingPlus: Unamortized Premium
2004B Refunding Issue - 3.00-5.00%Less: Deferred Amount on RefundingPlus: Unamortized Premium
Water and Sewerage1985A Refunding Issue - 5.00-9.375%
Total General Obligation Bonds
Total
$3,443 $(26)
3,417
17,760 (1)(3,536)14,224
1,2601,3503,260
20,1258,165
33,37575,3859,695
29,790
15,385(452)168
15,101
10,325(786)513
10,052
35,815290
36,105
17,060(1,143)
21316,130
7,655(161)360
7,854
177
285,465
2005
3,443 $(26)
3,417
—--~
1,260655
1,025980
1,0001,5303,325
8901,175
1,925(50)
191,894
110(70)4686
1,24032
1,272
145(92)
1770
115(32)71
154
177
18,910
2006
$
-
--
4,840(376)
4,464
-695
1,0851,0351,0401,6103,510
9301,230
1,980(50)
191,949
HO(70)4686
1,29532
1,327
150(92)
1775
1,355(32)71
1,394
--
20,430
2007
~
--
3,230(485)
2,745
--
1,1501,0951,0951,6953,710
9751,290
2,045(50)
192,014
840(70)46
816
1,35032
1,382
155(92)
1780
1,410(32)71
1,449
-
19,496
2008
$ - $-
--
3,230(699)
2,531
---
1.1601,1551,7803,9201,0151,350
1,965(50)19
1,934
865(70)46
841
1,41032
1,442
1,370(92)
171,295
1,490(32)71
1,529
-
19,952
2009
-
--
3,230(897)
2,333
----
,225,215,870
4,145,060,415
2,045(50)19
2,014
895(70)46
871
1,47532
1,507
1,420(92)17
1,345
1,560(32)71
1,599
-
20,599
86
2010-
2014
Maturities(thousands of dollars)
2015- 2020-2019 2024
2025-2029
2030-2034
3,230(1,079)2,151
7,2302,660
10,90024,5054,8258,165
5,425(202)
__735,296
5,085(350)230
4,965
8,410
!.30_8,540
8,065(460)J5
"7,690
1,725( I )5
i.729
7,400
13,99032,270
10,320 4,845
2,420(86)53
2,387
10,465 10,170
IO.TTO"
5,755(223)
435,575"
88,656 82,407 15,015
87
Maturities(thousands of dollars)
General Obligation Notes1998A Certificate oflndebtedness - 4.65-5.25%1998B Certificate oflndebtedness - 5.79-6.48%1999 City Halt Project Notes - 4.75-7.00%Property Acquisition - 4.77%2000 Independence Stadium - Variable2000A Independence Stadium - VariableCapital Lease - 5.29%Suntrust Lease/Purchase - 3.68%Convention Center Hotel Mote - VariableBane One Lease/Purchase - 3.07%Community Bank Lease/PurchaseCapital Lease - Water and Sewerage - 5.29%2004 Certificate of Indebtedness - 2.0-4.2%Less: Unamortized Discount
Total General Obligation Debt
Municipal and Regional Airports1997A Issue-5.375%1997B PFC Issue - 4.20-5.375%
Total Revenue Bonds - Airports
Waicr and Sewerage
I993B Issue-4.25-9.00%
1997A Refunding Issue - 4.00-5.40%Less: Deferred Amount on Refunding
2000A Issue - 5.00-7.00%2001A Issue-3.95%2001B Issue-3.95%2001C Issue-3.95%2002A Issue-3.95%2002B Issue - 3.95%2003A Issue-3.95%
2002A Refunding Issue - 4.00-4.65%Less: Unamortized DiscountLess: Deferred Amount on RefundingPlus: Unamortized Reoffer Call Premium
2003A Refunding Issue - 4.00-5.00%Less: Deferred Amount on RefundingPlus: Unamortized Reoffer Call Premium
2003B Refunding Issue - 2.00-5.00%Less: Deferred Amount on RefundingPlus: Unamortized Original Issuance Premium
Total
30,2705,5455,615186
24,5904,915286
3,4931,4704,5861,521162
5,375(54)
5,321373,425
7,39015,745 (2)23,135
6,160
5,535(296)5,2399,0506,5206,5202,22310,9302,24612,108
16,725(3,766)(814)135
12,280
40,735(2,448)2,29640,583
18,495(1,336)617
17,776
2005
*.
3,055680571453091
1,12211862-
51200(3)
19725,21 1
--
530
905(30)875255255255205
—--
..-(116)19(97)
6,080(245)230
6,065
1,605(134)62
1,533
2006
7602,490715621503095
1,1641188911354255(3)
25227,215
555555
565
950(30)920265265265210
---_
~("16)19(97)
6,320(245)230
6,305
1,640(134)62
1,568
2007
3,445
-7556715530100
1,20711
91613057260(3)
25726,626
580580
600
845(30)815280275275220
~-
-
170-
(116)1973
5,790(245)230
5,775
1,680(134)62
1,608
2008
3,620~
800-
16030
—"11945136
-270(3)
26725,921
610610
635
635(30)605300285285225
---
2,200(359)(116)
191,744
4,895(245)230
4,880
1,725(134)62
1,653
2009
3,800--
840--
17035
----
n974142
-275(3)
27226,843
635635
675
475(30)445315300300235
~--
--
3,755(725)(116)19
2,933
3,635(245)230
3,620
1,775(134)62
1,703
Maturities(thousands of dollars)
2010-
2014
15,500
1,825
1,575315
442
814
1,500(13)
1,487110,614
3,6853,685
3,155
1,725(146),579,880,680,680,128
--2,2462,781
10,600(2,682)
(234)40
7,724
14.015(1,221)1,146
13,938
10,070(666)307
9,711
2015-
2019
3,145
--
3,485695
442
186
1,790
(13)1,777
92,137
4,7254,725
..
~-2,4752,0352,035
~7,522
~4,142
..-------
~-~-_
---
2020- 2025- 2030-
2024 2029 2034
-
..
6,195 9,990 2,5651,235 2,000 515
442 89
~
825(13)812
23,699 12,079 3,080
1,180 6,2104,9556,135 6,210
„ .- ~_ _
„
3,2801,4251,425..3,408..
5,027 158
._
..--„--
„--„
-_
..__..
89
Maturities(thousands of dollars)
Total11,105
(74)468
1M99
10,740(100)551
11,191
154,325
550,885
134,793
52,13017,477 (2)
204,400
$755,285
2005925
(7)47
965
1,030(18)100
1,112
11,953
37,164
15,458
6,656-
22,114
$59,278
2006960
(7)47
1,000
1,780(17)100
1,863
13,129
40,899
14,979
6,0731,211
22,263
$63,162
20071,000
(7)47
1,040
1,855(18)100
1,937
12,898
40,104
14,044
5,5681,185
20,797
$60,901
2008i,040
(7)47
1,080
1,925(17)100
2,008
13,700
40,231
13,210
5,0031,158
19,371
$59,602
20091,085
(7)47
1,125
2,025(18)100
2,107
13,758
41,236
12,335
4,4701,129
17,934
$59,170
2003C Refunding Issue - 4.00%Less: Deferred Amount on RefundingPlus: Unamortized Reoffer Call Premium
2004B Refunding Issue - 4.00-5.00%Less: Deferred Amount on RefundingPlus: Unamortized Reoffer Call Premium
Total Revenue Bonds -- Water and Sewerage
Total Principal
INTEREST REQUIREMENTS:General Obligation DebtRevenue Bonds and Notes
Water and SewerageMunicipal and Regional AirportsTotal Interest Requirements
Total Future Debt Requirements
1I) The principal and interest for the 1987A General Obligation Bond Issues which were due January 1, 2005were paid as of December 31,2004; therefore, there were no requirements for 2005.
(2) The principal and interest for the 1997BPFC Revenue Bonds due January 1,2005 were paid as ofDecember 31, 2004; therefore, there were no requirements for 2005.
90
Maturities(thousands of dollars)
2010-2014
2015- 2020- 2025- 2030-2019 2024 2029 2034
6,095(39)233
6,289
2,125(12)51 -
2,164
55,955 18,209 14,565 158
170,254 115,071 44,399 18,447 3,080
41,193
15,634
_ 5'142
61.969
$232,223
17,636
6,6544,103
28,393
_ $143,464
4,811
2,0692,6939.573
$53,972
1,091
3856
1.950
$20,397
36
36
$3,116
91
• r oo0 OfS CS
ON JfJ
o J3
o~o
wi-" ">c *
C w ^U M J2
C C —o ^ ^^S" P w -aI w .H £R •— ."t; o
— 5. 3 «r— (T 3 -tjra P « e*s - 53O T£ ^* V)*- 0 P-D C OQj CJ r*
2 . s ^3 bo2 .5** 1i
"5 "7j0 _C
= •*"
° 1O ^
I fV%!i
o ^C4
1 «-,ON ~*
(N M
OOOoIN
r-oots
D- *OO •"* Oi- r^ oo- i_ ; CN.s js :C c
fljPJ (J
S Q-loM yj
tn ™'" 00« .£
JD ^U tS
i(N
aoH
M O
•c 3
, , o , ,
^K
« N"i i • i Ot ' 1 1 •—
ro
S • • . °oo J ! ! (N^ Wl
eo
, , , , oi i i t r*-
b*i
i i i . O
V)
! i : 8 SVI
r-"
o ,^ »°X«N
0 ,
ff
o -<O r*1
— H
O ro• r ooON I***-cs" — •"
fO
r^
6^
o — «— <Nf*J ^O1.fo <N
ON —U-i (N
CS
1
o , ! o —r***1 1 : ^* OJ
ro m ^1
i
O ,
o ,10r-"
*•** 1i
t j i j 0 0
w
. tv , , o! o^
g <N O O O2°. >n f o rn" r-T r*1 -"
SO t
fsj pj
0_ 0rn" -1"
— ' O°i ,oo" — "
o •*tn
@ p;«r> uir-"
m
»
ol00(Nrn&**
r-<ONON
trt
ootri
ONC5OO
O <N^Q *—^\o
O m
°1 ^
rsf"^
•oVJ
I
ocs
O NOOO ON
2" -"
goo"cs
boo oo
DO O
S s
II"^ '3H o*O Un. t_** -r£ §£ g&D raU U
•=!ST
S &Ql|
£ oo bo-—- c e o
o: VI^ oo <r> m TJ-oo oo ON o o— — — c^l fS
S,
eted
I *I-- Ieg w t~-.* - ( « ! — >p wH J N
et p
rinci
pa e D
ebl
tal I
tal
Req
92
General Obligation BondsGeneral obligation bonds are direct general obligations of the City. Principal and interest are payable fromad valorem taxes levied on all taxable property within the City. As discussed in the following paragraphs,certain of the bond issues are currently being paid from sources other than ad valorem tax levies; however,ad valorem taxes are pledged should payment not be made from those other sources.
Certain of the general obligation bonds were issued for capital improvements of the Department of Waterand Sewerage. The entire amount of future debt service relating to these bond issues will be paid fromthe operations of the Department of Water and Sewerage. Accordingly, this debt has been included in thefinancial statements of the Enterprise Funds.
On December 1,1985, the City issued $ 125,781,623 in General Obi igation Refunding Bonds, Series 1985of which $6,660,000 were recorded on the financial statements of the Department of Water and SewerageFund. The proceeds, along with other monies from the City, were used to refund all prior outstandinggeneral obligation bonds except for one series of the 1962 bonds which were issued to finance anindustrial plant which was leased to a private entity. The refunded bonds are considered to be defeasedand have been removed from the governmental activities column of the Statement of Net Assets. Theprincipal outstanding at December 31,2004 on the bonds refunded was $3,355,000.
On July 17, 1987, the City issued $17,203,141 in General Obligation Refunding Bonds, Series 1987 toadvance refund $17,100,000 of outstanding 1986 Series A Bonds. The 1986 Series A Bonds areconsidered to be defeased and have been removed from the governmental activities column of theStatement of Net Assets. The principal outstanding at December 31, 2004 on the bonds refundedwas $3,000,000.
In November 2003, the City issued $10,515,000 in General Obligation Refunding Bonds, Series 2003Bto advance refund a portion of the outstanding General Obligation Bonds, Series 1996. The amountrefunded was $9,835,000 with maturities from 2007 through 2016. These bonds will be called forredemption in 2006 and are considered defeased and have been removed from the governmental activitiescolumn of the Statement of Net Assets. The principal outstanding at December 31,2004 on the bondsrefunded was $9,835,000.
In October 2004, the City issued $17,060,000 in General Obligation Refunding Bonds, Series 2004A toadvance- refund a portion of the General Obligation Bonds, Series 1997 and to pay for the costs ofissuance. Included in the proceeds was a reordering premium of $215,816. The amount refunded was$ 16,000,000 with maturity dates from 2008 through 20 i 7. The refunding bonds have maturity dates from2005 through 2017 with principal payments from $145,000 to $2,005,000 with interest rates from 3.00%to 4.50%. Existing sinking funds of $328,184 along with the net proceeds of $16,830,560 were placedin an irrevocable trust for future debt service payments of the refunded bonds. Proceeds of $49,557 fromthe refunding bonds were recorded to the original 1997 General Obligation Bond Fund due to excess fundsgenerated by a change in interest rates. These bonds will be called for redemption in 2007 and have beenremoved from the governmental activities column of the Statement of Net Assets. The reacquisition priceexceeded the net carrying amount of the old debt by $ 1,158,744. This amount is being netted against thenew debt and amortized over the life of the new debt which is the same as the refunded debt. Therefunding was undertaken to reduce the future debt service payments by $679,341 and resulted in a neteconomic gain of $535,814. The principal outstanding at December 31,2004 on the bonds refunded was$16,000,000.
93
In November 2004, the City issued $7,655,000 in General Obligation Refunding Bonds, Series 2004B toadvance refund a portion of the General Obligation Refunding Bonds, Series 1995 and to pay for the costsof issuance. Included in the proceeds was a reoffering premium of $372,301. The amount refunded was$7,640,000 with maturities from 2006 through 2010. The refunding bonds have maturity dates from 2005through 2010 with principal payments from $ 115,000 to $ 1,725,000 with interest rates 3.00% to 5.00%.The net proceeds of $7,806,529 were placed in an irrevocable trust for future debt payments of therefunded bonds. These bonds will be called for redemption in 2005, and have been removed from thegovernmental activities column of the Statement of Net Assets. The reacquisition price exceeded the netcarrying amount of the old debt by $166,529. This amount is being netted against the new debt andamortized over the life of the new debt which is the same as the refunded debt. The refunding wasundertaken to reduce the future debt service payments by $360,771 and resulted in a net economic gainof $337,617. The principal outstanding at December 31, 2004 on the bonds refunded was $7,640,000.
General Obligation NoteIn December 2004, the City issued $5,375,000 in Certificates of Indebtedness, Series 2004 for the purposeof financing energy saving capital expenditures and paying the costs of issuance. The certificates arepayable from an irrevocable pledge and dedication of the excess of annual revenue above statutory,necessary and usual charges in each fiscal year during which the certificates are outstanding and any otherlegally available excess revenues. The certificates were issued at a discount of $53,910. Principalpayments range from $200,000 to $420,000 with interest rates of 2.0% to 4.2% and maturity dates from2005 through 2021.
In December 2002, the City entered into a Loan Agreement for $2,500,000 with the Louisiana LocalGovernment Environmental Facilities and Community Development Authority, The loan was made tofund a portion of the cost of the Convention Center Hotel. The loan is made through advances asexpenditures are incurred. The final maturity is March 2025. Interest is payable only on funds advancedagainst the loan. Interest is computed weekly based on the Bond Market Association (BMA) MunicipalSwap Index and is payable monthly along with an amortized amount of principal outstanding. The amountadvanced in 2004 was $1,295,025 and to date totals $1,477,974 with total principal payments of $9,100.Debt service is prorated through 2025 based on the outstanding principal at a rate of 3.43% which was therate at year-end.
In March 2000, the City entered into a Loan Agreement for $25,000,000 with the Louisiana LocalGovernment Environmental Facilities and Community Development Authority. The Authority issued$25,000,000 of its Revenue Bonds (City of Shreveport/Independence Stadium Project) Series 2000 forthe purpose of constructing, renovating, and equipping improvements to Independence Stadium, includingequipment, furnishings, fixtures, and facilities incidental or necessary and paying the costs of issuance ofthe bonds. Through the loan agreement, the City agrees to make these payments from any lawfullyavailable funds and to budget these amounts annually. The debt schedule for annual requirements assumesan interest rate of 2.29% which was the rate in effect at December 31, 2004. In October 2003, the Cityentered into an Interest Rate Swap Transaction with JP Morgan Chase Bank. The bank converted thebonds to a term rate made with the same maturities through September 1,2008. The City will continueto pay variable rate interest based on the Bond Market Association (BMA) Municipal Swap Index plus.30 percent. If the bonds are not remarketed at the end of the term rate period, the term rate shall be 8.00%until remarketed. There are no external events to change this transaction, and the City will pay a lowerinterest rate and will not require a standby purchase agreement or a remarketing agreement.
In December 2000, the City entered into a Loan Agreement for $5,000,000 with the Louisiana LocalGovernment Environmental Facilities and Community Development Authority. The Authority issued$5,000,000 of its Revenue Bonds (City of Shreveport/Independence Stadium Project) Series 2000A for
94
the purpose of constructing, renovating, and equipping improvements to Independence Stadium, includingequipment, furnishings, fixtures, and facilities incidental or necessary and paying the costs of issuance ofthe bonds. Through the loan agreement, the City agrees to make these payments from any lawfullyavailable funds and to budget these amounts annually. The debt schedule for annual requirements assumesan interest rate of 2.29% which was the rate in effect at December 31, 2004. In October 2003, the Cityentered into an Interest Rate Swap Transaction with JP Morgan Chase Bank. The bank converted thebonds to a term rate made with the same maturities through September 1,2008. The City will continueto pay variable rate interest based on the Bond Market Association (BMA) Municipal Swap Index plus.30 percent. If the bonds are not remarketed at the end of the term rate period, the term rate shall be 8.00%until remarketed. There are no external events to change this transactions, and the City will pay a towerinterest rate and will not require a standby purchase agreement or a remarketing agreement.
Community Development NotesIn March 2004, the City entered into a Section 108 Housing and Urban Development (HUD) guaranteedloan for $2,500,000 for Shreveport Inner City Economic Development Initiative (S1CEDI). The initialdrawdown was for $450,000 in 2004. The loan carries a variable interest rate. The rate in effect at yearend was 2.60%, and is the rate used for the debt schedule.
The City has four other HUD loans received in prior years. The loans are secured by a note receivablefrom the developer with a first lien mortgage and a pledge of the City's current and future CDBG funds.The note receivable and loan payable are recorded in the Community Development Fund due to the flowof funds between the developer, the City, and HUD. The developer makes payments to the City and theCity services the loan to HUD. An allowance for doubtful accounts has been provided for one noteoriginally made for $2,200,000 and still outstanding for the full amount. Another note originally madefor $5,000,000 is not collectible. An amount of $885,000 and $4,500,000 respectively, has been recordedas due from HUD at December 31,2004 in relation to these notes as well as $779,652 for interest paid butnot drawn down at this date.
The debt service requirements to maturity for these loans are as follows:
Year EndingDecember 31 Principal Interest2005 $ 945,000 $ 484,7882006 970,000 438,8222007 990,000 390,3312008 606,000 339,5092009 554,000 305,8982010-2014 2,840,000 999,5802015-2019 1.210.000 198.596
Total S8.115.000
Municipal and Regional Airports Revenue BondsThe resolutions applicable to the Municipal and Regional Airports Revenue Bonds require theestablishment of various bond principal and interest sinking funds and the establishment of a debt servicereserve fund. For financial statement reporting, these funds have been consolidated within the Municipaland Regional Airport fund. Net assets of the Municipal and Regional Airport fund have been restrictedin accordance with the provisions of the respective bond indentures in the amount of $1,771,797 atDecember 31,2004, which represents the restricted assets included in the debt service funds at that datewith no current liabilities payable from these restricted assets.
95
The City has covenanted in the General Bond Resolution that it will at all times fix, prescribe and collectrents, fees and oilier charges for Ihc services and facilities furnished by the Airport System sufficient toyield net revenues during each fiscal year equal to at least 125% of debt service for such fiscal year andto yield revenues during each fiscal year equal to at least 100% of the aggregate amounts required to bedeposited during the first year in each account created by the General Bond Resolution.
Restricted assets on the balance sheet of the Municipal and Regional Airport fund primarily representamounts which are required to be maintained pursuant to ordinances relating to bonded indebtedness. Asummary of restricted assets at December 31, 2004 follows:
Fund
Debt Service Reserve Funds $1,771,797Other Miscellaneous Reserve Funds 2,175,097Bond and Interest Sinking Funds 24.132
Total restricted assets S3.971.026
Department of Water and Sewerage Revenue BondsDuring September 1986, the City issued $31,080,000 in Water and Sewer Revenue Bonds 1986 Series Bto advance refund $23,715,000 of the 1984 Series A Bonds. The 1984 Series A Bonds are considered tobe defeased and have been removed from the business activities column of the Statement of Net Assets.The principal outstanding at December 31, 2004 on the bonds refunded was $1,165,974.
In February 2004, the City authorized the issuance of $ 16,000,000 of Water and Sewer Revenue Bonds,Series 2004 A. These bonds are the fourth and final issue of a total of $70,000,000 approved in 2001.The bonds were issued through a Loan and Pledge Agreement with the Louisiana Department ofEnvironmental Quality for the purpose of construction, improvement, rehabilitation, and expansion of thesewer plant and system (the "System") and paying the costs of issuance. Principal payments range from$581,000 to $1,168,000 with an interest rate of 3.45% and an administrative fee of 0.5% for a total of3.95% and maturity dates from 2005 through 2023.
The Louisiana Department of Environmental Quality, as the initial purchaser of the bonds will pay thepurchase price of the bonds in installments as needed to pay the project costs, and interest shall be payableonly on the amount purchased from the date of purchase. At December 31, 2004, the bonds authorizedthat have not been fully purchased and the amount purchased to date are the 2001C $5,540,000($2,602,953), 2002A $25,000,000 ($23,144,317), 2002B $ 13,000,000 ($5,969,255), 2003A $ 16,000,000($15,031,421), 2003B $6,000,000 ($1,096,000), 2004B $16,000,000 ($3,849,000). The amountsdrawndown in 2004 were 2001B ($2,340,670), 2001C ($2,278,054), 2002A ($4,843,342), 2002B($3,928,741), 2003A ($14,684,301), 2003B ($1,046,000), and 2004A ($3,849,000).
In June 2004, the City issued $10,740,000 in Wajer and Sewer Revenue Bonds, 2004 Refunding SeriesB to currently refund and prepay a portion of the outstanding and to be issued Water and Sewer RevenueBonds, Series 2002B, 2003A, 2003B, and 2004A and to pay for the costs of issuance. The amountsrefunded were $3,251,000 of the Series 2002B with maturity dates from 2005 through 2010, $2,923,000of the Series 2003A with maturity dates from 2006 through 2010, $1,096,000 of the Series 2003B withmaturity dates from 2006 through 2010 and $3,849,000 of the Series 2004 A with maturity dates from 2005through 2010. The refunding bonds have maturity dates from 2005 through 2010 with principal paymentsfrom $1,030,000 to $2,125,000 with interest rates of 4.00% to 5.00%. Included in the proceeds was areoffering premium of $601,616. The net proceeds of $11,147,695 were used to refund $6,319,372 ofbonds drawn down and issued plus interest of $15,254 and to provide $4,813,069 to the City as new bondproceeds. These bonds have been removed from the business activities column of the Statement of NetAssets. The rcacquisition price exceeded the carrying amount of the old debt by $ 109,523. This amount
96
is being netted against the new debt and amortized over the life of the new debt which is basically thesame as the refunded debt. The refunding was undertaken to reduce future debt service payments by$134,477 and resulted in an economic gain of $! 19,172.
The Series 2004A and 2004 Refunding Series B Bonds together with the Prior Lien Bonds are securedby and payable solely from the income and revenues to be derived from the operation of the Systemsubject to the prior payment of the reasonable and necessary expenses of operation and maintenance ofthe System.
The resolutions applicable to the Department of Water and Sewerage Revenue Bonds require theestablishment of various bond principal and interest sinking funds and the establishment of a debt servicereserve fund. For financial statement reporting, these funds have been consolidated within the Departmentof Water and Sewerage.
The City has debt covenants with respect to the various Water and Sewer bond issues to fix and collectrates and charges for all water and sewerage services supplied by the System which wil l be sufficient ineach fiscal year, after making due allowance for delinquencies in collection and after providing for thepayment of the reasonable and necessary expenses of operating and maintaining the System, to producenet revenues (i) sufficient to pay debt service on all outstanding city bonds and to maintain the funds andaccounts as provided in the bond resolution and (ii) which result in each fiscal year in the greater of (a)the sum of debt service payable on the city bonds in the ensuing fiscal year plus any required deposit tothe Debt Service Reserve Fund, or (b) a ratio of net revenues to average annual debt service of not lessthan 1.25 to I, the required debt service coverage ratio.
Restricted assets on the balance sheet of the Department of Water and Sewerage primarily representamounts which are required to be maintained pursuant to ordinances relating to bonded indebtedness(construction, debt service, and bond principal and interest sinking funds). A summary of restricted assetsby bond issue at December 31, 2004 follows:
Fund1990A and B Bonds Construction Funds $ 95,0571991A Bond Construction Fund 3,140,045I993B and 1994B Bond Construction Fund 1,898,296Debt Service Reserve Funds 7,225,887Bond and Interest Sinking Funds 1,701,3542000A Bond Construction Fund 2,243,7782001B Bond Construction Fund 4,143,028200IC Bond Construction Fund 1,038,250Miscellaneous Bond Construction Fund 343.514
Total restricted assets £21.829.209
Shreveport Home Mortgage Authority Bonds
On February 1,2004, the Authority issued $4,360,000 in bonds, the 2004 Multi-Family Housing RevenueRefunding Bonds, lo advance refund the $4,360,000 1995 Multi-Family Issue. Bond costs of$ 130,569were paid by the Authority. The 1995 Multi-Family Issue Bonds are considered defeased and have beenremoved from the Authority's financial statements. At December 31,2004, the principal outstanding onthe refunded bonds was $4,340,000.
On March 14,1995, the Authority issued $4,435,000 in bonds, the 1995 Issue (Multi-Family Refunding),to advance refund the $4,360,000 1983-B Issue bearing interest at 6.4% and pay part of the issuance costs
97
of the new bonds. The 1983-B Issue bonds are considered defeased and have been removed from theAuthority's financial statements. At December 31,2004, the principal outstanding on the refunded bondswas $4,360,000.
The 1979 issue bonds are considered defeased and have been removed from the Authority's financialstatements. At December 31, 2004, $37,500,000 of bonds in the 1979 issue are still outstanding.
IV. Other Information
A. Retirement Commitments - Defined Benefit Pension Plans and Defined Contribution Plan
The City of Shreveport administers three defined benefit pension plans: the Firemen's Pension andRelief Fund (FPRF), the Policemen's Pension and Relief Fund (PPRF)and the Employees' RetirementSystem (ERS). These plans do not issue stand-alone financial reports and are not included in thereport of a public employee retirement system or another entity and are therefore included ascombining statements tinder the sections entitled "Combining and Individual Fund Statements andSchedules".
Summary of Significant Accounting Policies
Basis of Accounting - The three City administered pension plans' financial statements arc preparedusing the accrual basis of accounting. Employer and plan member contributions are recognized in theperiod in which employees provide services to the entity. Benefits and refunds are recognized whendue and payable in accordance with the terms of the plan.
Method Used to Value Investments - Investments are reported at fair value. Short-term investmentsare reported at cost, which approximates fair value. Securities traded on a national or internationalexchange are valued at the last reported sales price at current exchange rates. Investments that do nothave an established market are reported at estimated fair value. The cash surrender value of lifeinsurance policies is recorded as an other asset for the FPRF and PPRF. The policies are valued attheir cash value as of the date of the financial statements. The policies provide assets to fund benefitsof the plan.
Concentration of Investments
The FPRF, PPRF and ERS had no investments in any one organization representing 5% or more ofthe fund balance reserved for employees' pension benefits except for obligations of the federalgovernment. There are no investments in loans to or leases with parties related to the pension plans.
Plan Descriptions and Contribution Information
Membership of each plan consisted of the following at December 31, 2004;
FPRF PPRF ERSRetirees and beneficiaries
receiving benefits 301 201Terminated plan members entitled
to but not yet receiving benefits -Active plan members:
Vested 67 4Nonvested __- -
Total 368 205
Number of participating employers 1 1
98
Administrative costs of the ERS are financed through contributions from the employer, members andinvestment income. Administrative costs of the FPRF and PPRF are financed through contributions fromthe employer and investment income.
The FPRF, PPRF and ERS do not have any legally required reserves.
Firemen's Pension and Relief Fund
Plan Description - The FPRF is a single-employer defined benefit pension plan that temporarily coversfirefighters who retire after January 1,1983 and meet the eligibility requirements of the local retirementplans but not the State plan.
Until January 1,1983, the Firemen's Pension and Relief Fund provided the primary retirement benefitsfor two groups of employees. Firefighters hired before July 12,1977 were covered under an "Old Plan."Firefighters hired on or after July 12, 1977 were covered by a "New Plan". Under the Old Plan, afirefighter was eligible to retire at any age with 20 years of service. Benefits are payable monthly forlife equal to 50% of the fireman's monthly salary, plus 3 1/3% for each year of service between 20 and25 years, plus 1 2/3% for each year of service between 25 and 30 years. Under the New Plan, afirefighter is eligible lo retire at age 50 with 20 years of service or age 55 with 12 years ofscrvicc.Benefits arc 2 1/2% of three-year average pay times years ofscrvicc up lo 10, plus 3% of each year ofservice over 10. The benefit cannot exceed 85% of final salary. The City guarantees that it will pay thebenefits under the Old and New Plans until the member is eligible for a benefit from the StatewideFirefighters Retirement System. It also guarantees to pay the excess benefit of these plans over theStatewide Firefighters Retirement System.
Disability benefits are payable under the Old Plan on the basis of: (1) temporary total disability in theline of duty, (2) total disability in the line of duty, (3) occupational disability in the line of duty, or (4)total disability not in the line of duty. Disability benefits payable are (I) 66 2/3% of the monthly salary,payable for no more than one year; (2) 66 2/3% of the salary of active members holding the positioncorresponding to that held by the disabled member at the time he became disabled is payable for theduration of the disability or until the member reaches eligibility for retirement on service basis, exceptthe benefit will end as of the time when the member would have completed 30 years of service; (3) 50%of salary of active members holding the position corresponding to that held by the disabled, not to exceed66 2/3% of first class hoseman's salary, payable for duration if disability or until eligible for serviceretirement: and (4) 25% of salary of active members holding the position corresponding to that held bythe disabled member at the time he became disabled, plus an additional 2% of such salary for each yearof service over 5 years, but not to exceed 50% of a first class hoseman's salary payable for the durationof the disability. Under the New Plan, the disability benefit is (1) 60% of the fireman's monthly salaryor (2) 75% of the accrued benefit. The City guarantees it will pay any excess of the benefits of this planover the Statewide Firefighters Retirement System.
Under the Old Plan, death benefits equal to 50% of a beginning fireman's salary are payable to asurviving spouse. The City guarantees that it will pay this benefit for each fireman holding a guaranteeof benefits contract. Under the New Plan, there is not an automatic benefit provided. Death benefits arebased on the option chosen by the member at retirement.
There was not a vesting provision under the Old Plan. Members were eligible for benefits only afterserving the time requirement for normal retirement. Under the New Plan, members vest after twelveyears service and may receive a benefit at age 50 with twenty years service or at age 55 with a minimumof twelve years service. Benefits are established and may be amended by State statutes.
The guaranteed benefits are paid to a closed group of firefighters. A significant part of the guaranteedbenefits are the temporary benefits payable unt i l age 50. The value of these temporary benefits canfluctuate widely, since it directly depends upon how many people retire before age 50.
99
Only the employer makes contributions on a pay-as-you-go basis. The employer contribution obligationsare established and may be amended by State statutes. Contributions are made from the General Fund.The City's contribution rate is currently 30.5% of annual covered payroll.
Annual Pension Cost and Net Pension Obligation - The City's annual pension cost and net pensionobligation to FPRF for the current year were as follows:
Annual required contribution $ 1,228,535Interest on net pension obligation 20,868Adjustment to annual required contribution f 32.381)Annual pension cost 1,217,022Contributions made 1.228.535Decrease in net pension obligation ( 11,513)Net pension obligation beginning of year 231.868Net pension obligation end of year $ 220.355
The net pension obligation is $220,355 at December 31, 2004, and it is recorded in the governmentalactivities of the government-wide statement of net assets.
The annual required contribution for the current year was determined as part of the December 31,2004actuarial valuation using the projected unit credit actuarial cost method.
Three-Year Trend Information
Annual Percentage NetPension of APC Pension
Cost Contributed Obligation
12/31/02 $ 680,210 100.3% $242,43012/31/03 866,648 101.2 231,86812/31/04 1,217,022 100.9 220,355
Policemen's Pension and Relief Fund
Plan Description - The PPRF is a single-employer defined benefit pension plan that temporarily coverspolicemen who retire after January 1,1983 and meet the eligibility requirements of the local retirementplans but not the state plan.
Until July 12, 1977, all police officers hired became participants in the plan as a condition ofemployment. After July 12, 1977, all new policemen were placed directly into the Slate's MunicipalPolice Employees' Retirement System (MPERS). Currently only policemen who retire after January 1,1983, and who meet the eligibility requirements for a retirement benefit from the local plan but not thestate plan, are being paid from this fund. Under this plan, a policeman hired before 1969 can retire atany age with 20 years of service; policemen hired after 1968 can retire at any age with 25 years ofservice. Benefits are payable monthly at 66 2/3% of monthly salary, plus an additional 0.833% for eachyear of service over 20 served after July 12, 1977. An additional 1.66% is paid for each year of serviceover 25 if the employee was hired after 1968. The benefit cannot exceed 75% of the policeman'smonthly salary. The City guarantees that it will pay the benefit under this plan until the member iseligible for the Municipal Police Employee's Retirement System. It guarantees to pay the excessbenefits, if any, of this plan over the Municipal Police Employee's Retirement System for the life of themember.
100
Disability benefits are payable on the basis of: (1) temporary total disability in the line of duty; (2) totaland permanent disability in the line of duty; and (3) occupational disability that is total and permanentand received in the line of duty which renders the member unable to function in his police duties.Benefits payable are: (I) 66 2/3% of monthly salary of active member holding a position correspondingto that which had been held by a disabled member at the time he became disabled. Payments will bemade for no more than one year or benefits will continue until member becomes eligible for serviceretirement; or (2) 50% of monthly salary of active member holding a position corresponding to thatwhich had been held by a disabled member at the time he became disabled. Benefits will continue untilmember becomes eligible for service retirement. The City guarantees that it will pay any excess of thebenefits of this plan over the MPERS.
A death benefit is payable to a surviving spouse equal to 50% of a beginning policeman's salary. TheCity guarantees that it will pay this benefit for each policeman holding a guarantee-of-benefits only afterserving the time requirement for normal retirement. Benefits are established and may be amended byState statutes.
The guaranteed benefits are paid to a closed group of policemen. A significant part of the guaranteedbenefits are the temporary benefits payable until age 50.
Only the employer makes contributions. The employer contribution obligations are established and maybe amended by State statutes. The funding approach is to amortize all benefits over 25 years. However,the contribution cannot be less than the expected benefit payments for the year. Contributions are madefrom the General Fund. The City's contribution rate is currently 384.6% of covered payroll.
Annual Pension Cost and Net Pension Asset - The City's annual pension cost and net pension asset toPPRF for the current year were as follows:
Annual required contribution $ 1,235,533Interest on net pension asset ( 79,015)Adjustment to annual required contribution 122.606Annual pension cost 1,279,124Contributions made 1.235.533Decrease in net pension asset ( 43,591)Net pension asset beginning of year 877.948Net pension asset end of year $ 834,.3|7
The net pension asset is $834,357 at December 3 \, 2004, and it is recorded in the governmental activities
of the government-wide statement of net assets.
The annual required contribution for the current year was determined as part of the December 31,2004actuarial valuation using the projected unit credit actuarial cost method.
Three-Year Trend Information
Annual Percentage NetPension ofAPC Pension
Cost Contributed Asset
12/31/02 $ 770,917 98.8% $917,93912/31/03 844,345 95.3 877,94812/31/04 1,279,124 96.6 834,357
101
Employees' Retirement SystemPlan Description - The ERS is a cost-sharing multiple employer defined benefit pension plan that coversall full-time classified employees of the City other than policemen and firemen and is administered bythe City.
Non-City employees employed by the following organizations may become members in the system:Caddo Parish Library, Caddo-Shreveport Sales and Use Tax Commission, Caddo-Bossier Civil DefenseAgency, Metropolitan Planning Commission, and other non-City employees recommended by the Boardof Trustees and approved by the City Council. Appointed officials of the City and the Mayor have theoption to join by filing an application within 90 days after taking office. However, by joining theretirement system, they may not participate in the deferred compensation program for appointedemployees.
Prior to October 1, 1999, to be eligible for regular retirement benefits, members must have 30 years ofservice regard less of age or be age 65 with 10 years of service, and if hired before January I, 1979 be55 years of age with 20 years of service. If hired on or after January 1,1979 members must be 55 yearsof age with 25 years of service or age 60 with 20 years of service. As of October 1,1999, eligibility forregular retirement has been extended to any member who has 20 years of service al age 55. Thedifference before and after a hire of January I, 1979 has been eliminated. Members become vested inthe system after ten years of creditable service. Benefit provisions are established and may be amendedby City ordinance.
Benefits available to members hired before January 1,1996, consist of an annuity, which is the actuarialequivalent of the employee's accumulated contributions; plus an annual pension, which together withthe annuity, provides a total retirement allowance equal to 3% of average compensation times years ofcreditable service. Beginning January 1, 1996, the retirement allowance was increased to 3 1/3% ofaverage compensation times years of creditable service for 1996 and future years of service. An earlyretirement provision has been implemented for any member who has at least ten years of service and iswithin ten years of a member's normal retirement age. The benefit is reduced. The plan allows memberswho have met eligibility requirements to defer receipt of benefits until termination. At December 31,2004, there is $1,716,494 being held for members in the Deferred Retirement Option Plan.
Prior to October 1, 1999, plan members were required by City ordinance to contribute 9% ofcompensation to the Plan. The City or other employers were required by the same ordinance tocontribute 9.15% of compensation. As of October 1, 1999, member contributions were reduced to 5%of compensation while the City and other employers continued with a 9.15% total rate which is allocatedbetween the Plan and the ERS Employer Contribution Plan which is a savings plan for members. Underthis new employer allocation, 5.1 % is contributed to the retirement plan and up to 4.05% is contributedto the savings plan based on a matching of member contributions. Any amounts not matched arecontributed to the retirement plan. These percentages can vary from year to year based on actuarialevaluations, but in no case will the employer total rate of 9.15% change. Contribution amounts fromplan members, the City and other employers may be amended by City ordinance. Effective October I,2002, the City's contributions to the savings plan were temporarily suspended in order to provideadditional funding for the retirement plan. This increases the contribution to the retirement plan backto the full 9.15%. Contributions are made from the fund that the employee is paid from or from theorganizations noted above. The contribution rate is currently 9.2% of annual covered payroll.
In February 2004, an ordinance was passed which changed the method of computation for cost-of-livingincreases. The new computation states that effective January 1 of each year, there wil l be a cost-of-livingincrease based on the Consumer Price Index (CPI) if certain conditions exist: I) the CPI has increaseda minimum of one percent 2) the funded percentage for the retirement system for the prior year is not
102
under ninety percent 3) the retirement systemsoverall rate of return on investments for the prior year wasequal to or exceeded the actuarial interest rate for funding. The maximum increase is limited to five percent.
Annual Pension Cost and Net Pension Obligation - The City's annual pension cost and net pensionobligation to ERS for the current year were as follows:
Annual required contribution $ 9,233,118Interest on net pension asset ( 372,369)Adjustment to annual required contribution 391,344Annual pension cost 9,252,093Contributions made 3.613.963Decrease in net pension asset (5,638,130)Net pension asset beginning of year 4.380.815Net pension obligation end of year $ 1.257.315
The net pension obligation is $1,257,315 at December 31, 2004 and is recorded in the governmentalactivities of the government-wide statement of net assets.
The annual required contribution for the current year was determined as part of the December 31,2004actuarial valuation using the entry age normal actuarial cost method.
Three-Year Trend Information
Annual Percentage NetPension of APC Pension
Cost Contributed (Asset) Obligation
12/31/02 $4,626,951 55.8% $(9,577,756)12/31/03 8,823,440 41.1 (4,380,815)12/31/04 9,252,093 39.1 1,257,315
Employees^ Retirement System - Employer Contribution Plan
The ERS Employer Contribution Plan is a defined contribution plan that covers the same group ofemployees as described under the ERS plan and is administered by the City. A maximum amount of4.05% of compensation is contributed to the plan based on a matching of member contributions. Thematch is 50% of contributions up to 4% of compensation and 25% of contributions exceeding 4% up toand including 6%. This is a lotal maximum of 2.5%. In addition, all members receive 1.55% ofcompensation with no matching requirements. These percentages can vary from year-to-year based onactuarial evaluations. This plan is established by City ordinance and may be amended. EffectiveOctober 1, 2002, the City's match of up to 2.5% and the non-matching contributions of 1.55% weretemporarily suspended in order to provide additional funding for the retirement plan. Plan members arenot required to contribute. Employer contributions are made from the fund the employee is paid fromor from the organization described under the ERS plan. In 2004, the employing entities made nocontributions.
Statewide Firefighters' Retirement System (SFRS)
Plan DescriptionThe City of Shreveport contributes to the Statewide Firefighters' Retirement System Pension Plan, acost-sharing multiple-employer defined benefit pension plan administered by the Firefighters'Retirement
System. SFRS covers firefighters employed by any municipality, parish, or fire protection district of the
103
State of Louisiana under the provisions of Louisiana Revised Statutes 11:2251 through 2269 effectiveJanuary 1, 1980. Benefits are established and may be amended by State statutes. The SFRS issues apublicly available financial report that includes financial statements and required supplementaryin form at ion. That report may be obtained by writing to the Board of Trustees, Firefighters' RetirementSystem, 2051 Silverside Drive, Suite 210, Baton Rouge, Louisiana 70808-4136 or by calling 504-925-4060.
Funding Policy
Plan members are required to contribute 8% of their annual compensation and the City is currentlyrequired to contribute 24% of annual compensation, excluding overtime but including State supplementalpay. The contribution requirements of plan members and the City are established and may be amendedby the SFRS Board of Trustees. The City's contributions to SFRS for the years ending December 31,2004,2003, and 2002 were $7,990,196, $2,163,591,and $ 1,884,744, respectively, equal to the requiredcontributions for each year. The plans pension liability was determined in accordance with GASBStatement Number 27 and equaled zero before and after the transition.
The City's contribution rate prior to 2003 was 9%, and the City continued to pay this rate through 2004.The City, along with several other cities filed a lawsuit to block the increase in rates, but lost this suitin 2004. The City was required to pay an additional $5,680,099 in 2005 for the years 2003 and 2004.These amounts are reflected in the City's 2004 financial statements.
Municipal Police Employees Retirement System (MPERS)
Plan DescriptionThe City of Shreveport contributes to the Municipal Police Employees Retirement System Pension Plan,a cost-sharing multiple-employer defined benefit pension plan administered by the Municipal PoliceEmployees'Retirement System. MPERS covers any full-time police officer, empowered to make arrests,employed by a municipality of the State and engaged in law enforcement, earning at least $375 permonth excluding state supplemental pay, or an elected Chief of Police whose salary is at least $100 permonth, and any employee of this system may participate in the MPERS. Benefits are established andmay be amended by State statutes. The MPERS issues a publicly available financial report that includesfiiinncial statements and required supplementary information. That report may be obtained by writingto the Board of Trustees of the Municipal Police Employees' Retirement System, 8401 United PlazaBlvd., Room 305, Baton Rouge, Louisiana 70806 or by calling 1-800-443-4248.
Funding PolicyPlan members are required to contribute 7.5% of their annual compensation and the City is currentlyrequired to contribute 21,5% of annual compensation, excluding overtime but including Statesupplemental pay. Prior to July 1, 2003, the City's contribution rate was 9.0%. The contributionrequirements of plan members and the City are established and may be amended by State statute. TheCity's contributions to MPERS for the years ending December 31, 2004, 2003, and 2002 were$4,087,599, $2,716,359, and $ 1,655,856, respectively, equal to the required contributions for each year.The plans pension liability was determined in accordance with GASB Statement Number 27 and equaledzero before and after the transition.
B. Transit System
The Shreveport Area Transit System (Transit System) is managed and operated for the City by amanagement company pursuant to an agreement which expires September 30,2006. Based on terms ofthe agreement, management fees included in operating expenses were $193,187. The City is requiredto reimburse the management company for the excess of expenses over revenues derived from the
104
operation of the Transit System. Pursuant to an agreement between the City of Shreveport and the Cityof Bossier City, Bossier City will pay the Transit System for the excess of expenses incurred overrevenues derived from operations of transit services in Bossier City. The City reimbursed the TransitSystem $3,524,969. Bossier City reimbursed the Transit System $368,855.
C. Post-Employment Health Care Benefits
In addition to providing pension benefits, the City provides medical and dental care coverage for anyretiree who receives a monthly retirement check from one of the City's retirement plans. Retirees mayalso continue to cover their dependents after their retirement. Currently, there are 1,475 retirees who areeligible to receive benefits. The City's contribution is equal to 50% of the cost of the base plan.Provisions of the plan and obligations to contribute are established in the City Charter.
The post-employment medical and dental care benefits are accounted for in the Cily's Health CareInternal Service Fund along with medical and dental benefits for active employees. The benefits arerecognized as expenses when claims are incurred. At year-end, an estimate is made for incurred but notreported claims. The actual cost of the post-employment benefits is based directly on the amount ofclaims actually incurred. The costs are funded on a pay-as-you-go basis. For 2004, the total costs to theCity for the retirees' medical premium and dental benefits were $2,748,542.
D. Contingencies
LitigationThe City isadefendant in various lawsuits in addition to those accrued in the Retained Risk Fund. Theselawsuits have not been accrued because the amount of the loss cannot be reasonably estimated at thistime. It is the City's opinion that resolution of these matters will not have a material adverse effect onthe financial condition of the City.
Grant DisallowancesThe City participates in a number of federally assisted grant programs, principal of which are theWorkforce Investment Act, Community Development Block Grant, and various construction grants.These programs are subject to program compliance audits under the Single Audit Act. Such audits couldlead to requests for reimbursement by the grantor agency for expenditures disallowed under terms of thegrants. City management believes that the amount of disallowances, if any, which may arise from futureaudits will not be material.
E. Landfill Closure and Post-Closure Care Cost
Slate and federal laws and regulations require the City to place a final cover on its Woolworth Roadlandfill site when it stops accepting waste and to perform certain maintenance and monitoring functionsat the site for thirty years after closure. The City has entered into a sanitary landfill services contractwith a contractor. The contractor is responsible for the operation and closure of that portion of thelandfill on which it conducted operations. The City is responsible for the maintenance and constructionof all monitoring facilities and the conduct of all monitoring programs. If the contractor defaults on thecontract, the City would be liable for all costs. We have reviewed the financial capability and stabilityof the contractor to ensure that the contractor will be able to meet the closure obligations when they aredue. We believe that the contractor wil l be able to meet the obligations.
The City expects to close the landfill in the year 2025 which is an estimated remaining life of 21 years.The $2,542,388 reported at December 31,2004 represents the cumulative costs reported based on 46%of the capacity of the landfill having been used to date. This amount has been accrued in thegovernment-wide financial statements within the governmental activities and has been reported as a
105
designation of fund balance in the General Fund. The estimated total current cost of post-closure careremaining to be recognized is $2,984,542. Actual costs may be higher due to inflation, changes intechnology, or changes in regulation.
The City is the perm it holder for the landfill, and Louisiana Solid Waste Rules and Regulations requirealt permit holders to demonstrate financial responsibility by one of a group of financial tests containedwithin the regulations. The City has demonstrated its financial responsibility by the fact that the tangiblenet worth of the City is at least $ 10 million, Hie net worth is at least six times the estimate of the closureand post-closure costs, and at least 90% of the assets are located in the United States.
F. Risk Management
The City is exposed to various risks of loss related to torts; theft of, damage to and destruction of assets;errors and omissions and natural disasters. All self-insurance programs are accounted for within InternalService Funds. The City has included incurred but not reported claims in determining its claims liabilityin both self-insurance programs.
The Retained Risk Fund is used to account for self-insurance activities involving property damage,workers' compensation and general liability claims. The City is retaining the risk for its automobile andgeneral liability exposures, except for exposures related to Fire Department vehicles. Liability policiesare maintained with third-party insurance carriers for the City's fire vehicles, the drivers, and attendants.The Municipal and Regional Airports are insured with a third-party carrier with liability limits to $200million combined single limit. The liability for workers' compensation was insured with a third-partyinsurance carrier with statutory limits in excess of the City's self-insured retention. The City retains$500,000 of liability per occurrence for Louisiana Workers* Compensation benefits, and for U.S.Longsshoremen and Harbors Workers Act, Jones Act, and other Maritime Act benefits per occurrenceon its excess workers' compensation policy. The City retains $ 1,200,000 per occurrence of loss pursuantto the provisions of a Commercial General Liability Policy which also provides coverage for LawEnforcement Liability, including the operation of the City jail. Property insurance was maintained witha third-party carrier subject to a $50,000 per occurrence of loss deductible. Property coverage was alsomaintained with third-party carriers on heavy equipment and boilers and machinery.
There were no reductions in insurance coverage from coverage in the prior year. No property damageclaim has exceeded the City's insurance coverage during the past three fiscal years.
Payments to the Retained Risk Fund are accounted for as revenues by the receiving fund andexpenditures/expenses by the paying funds. Payments into the fund are available to pay claims andadministrative costs of the program. Payments in excess of actual expenses are recorded as transfers.At December 31,2004, the total net assets of $5,666,165 were designated for future catastrophic losses.
Claim liabilities are calculated considering the effects of inflation, recent claim settlement trendsincluding frequency and amount of pay-outs and other economic and social factors, including the effectsof specific, incremental claim adjustment expenses, salvage and subrogation. No other allocated orunallocated claim adjustment expenses are included. The claims liability of $7,535,296 reported in thefund at December 31,2004 is based on the requirements of Governmental Accounting Standards BoardStatement No. 10, which requires that a liability for claims be reported if information prior to theissuance of the financial statements indicates that it is probable that a liability has been incurred at thedate of the financial statements and the amount of the loss can be reasonably estimated. Changes in thefund's claims liability amount in fiscal years 2003 and 2004 were:
106
Retained Risk Fund
20032004
Beginning ofFiscal Year
Liability
$6,713,3397,538,744
Current YearClaims andChanges in
Estimates
$ 6,633,1609,302,144
ClaimPayments
$ 5,807,7559,305,592
Balance atFiscal
Year-end
$7,538,7447,535,296
The City also maintains a self-insurance program to cover medical and dental care claims of Cityemployees, retirees, and dependents. This program is accounted for in the Employees Health Care Fund,an Internal Service Fund.
Changes in the fund's claims liability amount in fiscal years 2003 and 2004 were:
Employees Health Care Fund
20032004
ComDensation
Beginning ofFiscal Year
Liability
$4,001,1894,438,735
Current YearClaims andChanges in
Estimates
$16,791,21516,467,982
ClaimPayments
$16,353,66917,352,247
Balance atFiscal
Year-end
$4,438,7353,554,470
Paid to Council Members
Council Member
Calvin B. Lester, Jr., District A
Richard M. Walford, District B
Thomas G. Carmody, Jr., District C
Michael Gibson, District D
Jeffery A. Hogan, District E
James E. Green, District F
Theron J. Jackson, District G
107
H. Subsequent Events
In February 2005, the City issued $58,065,000 of General Obligation Refunding Bonds, Series 2005A.The bonds were issued to refund certain maturities of the General Obligation Bonds, Series I999Aoriginally issued for $87,000,000. The amount refunded was $56,775,000.
In April 2005, the City entered into a Loan Agreement for $40,000,000 with the Louisiana LocalGovernment Environmental Facilities and Community Development Authority for the purpose offinancing a portion of the cost of acquiring, owning, constructing, and equipping the Convention CenterHotel.
108
CITY OF SHREVEPORT, LOUISIANANOTES TO REQUIRED SUPPLEMENTARY INFORMATION
FOR THE YEAR ENDED DECEMBER 31, 2004(UNAUDITED)
The information presented in the required supplementary schedules was determined as part of the actuarialvaluations at the dates indicated. Additional information as of the latest actuarial valuation follows:
Valuation date
Actuarial cost method
Amortization method
Remaining amortizationperiod
Asset valuation method
Actuarial assumptions:Investment rate of
return
Projected salaryincreases
Includes inflation at
Cost-of-livingadjustments
FPRF
12/31/04
Projected unit credit
Level dollar
1 1 years closed
Market value
8%
5%
3.5%
3.5%
PPRF
12/31/04
Projected unit credit
Level dollar
1 1 years closed
Market value
8%
5%
3.5%
3.5%
ERS
12/31/04
Entry age normal cost
Level dollar
30 years open
Market value
8.5%
3% + age-related merit andseniority increases
3.5%
1.8%(all but vested terminations)
109
<u "Hi
a £« *CU C I
oor4
— • ONONn
a_ -e .29 £ =« a =§a er tji^ S l 1
U!
ro oo ** ~- m ooo •— — r— m — •
r-**
oo ON
ribu
tion
<u "08>£* aa £V hu £>- du o
o* u!
o o o \o p pO O O rn O OO O O O O O
£ P«-™ W
a'- -o -2;S£ |a a £•a cr i i< £ =05 o!
U!
— vir- o\n r-i
m o »noo O\ moo oo r-
O m00 <N
tn
fc2
won v« =>•a £! o p o\ p o o
O O rO ON O OO O — ON O O
"•' W
ffs•0 JS5 2 ; ^
g afia a* £
r-» -— (*i oo o >n»n 04 o — « m•o_ (N^ I--R vo_ IN^ »no «rT *c" oC r-^1 oo\D r^i m oo r- rvt\o \o r- v» oo (N
U
u«Q
o\ o »-« <N mOs O O O OOS O O O O^H (Nl tN <N (N
110
M ** £*M Ul C*
.^"2*;£a TJ ^5u u ""*
D £ >
O ooON 00 in <•*r- oo r— ON
NCON NO •3- ON in ON ON
CN CN NO fO ONTt ro NO O*1 ,
»nin
p NO OON ON" NOr- r- ON
OefN
•o —2 el-i ON \o <N in
m r* m co (NNO cN m — .-i
NO — v ON^O (N <N (N
O Oo oo o
OO NO OOO\ CNNO CN
o o o o oo o o o o
(N
I —
wi r-)in ^p
oo" oC
ffi
ZO
t£> Q
Is"S e ^
*c C*;« «!
OO —i <N ^- 00 O\ >O CN
so
t ON ON ^>Q oc ! r^ o\o ox oo NO
r-oo
~ £ o o"-* ? Qi °2O £ a- SB
w S S uOS J O fflH a. v) 2t» ON Cd S
O>HU
-a
a
O OO O ft ON ooo tri m r^ QO oo
o r- \o oo00 O — O
o o o r~o o o —
O O O O O Oo o o o o o
o in ou^ as <n
«no<N oNO mo ON
NO NO
w- oo o r- ofN NO NO
5 u
O Q
•H Q
C/2 QZ
s
8 r- oo oo oo o
NO ~- OOOO — NO(N NO f-i
o o o o8 0 o o
t~5 ^^ ^^oO
o O NO oo<N oo m m ON rs oo r-m oo •** r-
121
^oo — • oo NO f NO»n m (N <n ON NOr- ON rn ON oo 00f •*" o" — — " r~"r- oo O (N —
i— • — • <N CN (N (N
to ooom — NO—• <N ONO NO OO
O O O ON OO roO O O NO m ONO O O CN — • l
« s3 3
>n O NOoo r*"> »n
ON ON O
_
S r- oo c T w-oo ON TJ- oo NO
m_ — ON CN_ NC> -•n" NO NO" f-" r- oo'
O O O O O OO O Q O O OO O O O O^ OO C-f (N rf) —I" r^tS V-~ ON *-« Vi —r-^ ON ON_ rr_ t-^ O,o" CN" <n~ ^ r-T o"oo oo f >n r^ oo
^ '•£ v j
3 S Sit:-!01
ON Q — CNON O O O
r*i f> ro rn fj
CN CN CN CN CN
ON O *— CN r*iON O O O O
fN CN (N (N tN CN
Ov O -^ *N rO ON O O O O p
CN fN CN (S CN <N
111
112
Nonmajor Governmental FundsSpecial Revenue Funds
Special revenue funds are used for specific revenues that are legally restricted to expenditures forparticular purposes.
Enrichment Fund - This fund is used to account for donations held for the purpose of enrichment andimprovement of City facilities and services.
Riverfront Development Fund - This fund accounts for the collection and disbursement of funds fromthe riverfront gaming activities.
Police Grants Fund - This fund accounts for the collection and disbursement of various state andfederal grants to the Cily of Shreveport Police Department.
Downtown Entertainment Economic Development Fund - This fund is used to account forincremental sales tax revenues collected from the development area to promote development of the areaand associated projects.
Redevelopment Fund - This fund is used to acquire and land bank vacant adjudicated property forfuture redevelopment projects and to acquire other property for current redevelopment projects inredevelopment areas.
Environmental Grants Fund - This fund accounts for grants received for Brownfields assessment,cleanup loan fund, job training, and economic development.
Capital Projects Funds
Capital projects funds are used to account for the acquisition and construction of major capital facilitiesother than those financed by proprietary funds.
Miscellaneous General Obligation Bond Funds - These funds are used to account for bonds issuedfor the purpose of constructing and/or improving streets, public safety, drainage systems, waste disposal,parks, an industrial park, and a Sportran maintenance facility.
Miscellaneous Capital Projects Fund - This fund is used to account for various projects funded bymiscellaneous sources other than general obligation bonds.
1999 General Obligation Bond Fund - This fund is used to account for bonds issued for the purposeof constructing and/or improving public safety, parks and recreation, streets, the Riverfront, anddrainage systems.
2001A General Obligation Bond Fund - This fund is used to account for bonds issued for the purposeof constructing and/or improving public safety, parks and recreation, streets, and drainage systems.
2003A General Obligation Bond Fund - This fund is used to account for bonds issued for the purposeof constructing, acquiring, and improving works of neighborhood public improvement, recreationfacilities, and police and fire facilities.
113
CITY OF SHREVEPORT, LOUISIANACOMBINING BALANCE SHEET
NONMAJOR GOVERNMENTAL FUNDSDECEMBER 31,2004
ASSETSCash and cash equivalents
RiverfrontEnrichment Development
Accounts receivable, netDue from other governmentsDue from other fundsAssets held for resale
Total assets S
LIABILITIES AND FUNDBALANCES
Liabilities:Accounts payable SDue to other fundsDel cried revenue
Total liabilities
Fund balance:Reserved for-.
FnciimhranccsAssel> held lor icsalc
Unreserved:Designated lor subsequent
year's expendituresUnreserved, undesignatedTola) fund balance
Total liabilities and fund balance S
The accompanying notes are an integral
538.777 $ 3,283,938 $547,224 2.U6.388
978,775
886,001 $ 6,379,101
35,763 $ 25,361 $4,571,025
35.763
44.210
4,596,386
93.052
806,028 1,689,663
850,238 1,782,715
.886,001 $ 6,379 JO 1 S
part of the financial statements.
Special Revenue FundsDiiwntnwn
EntertainmentCo I Ice Economic
Grants Development Redevelop men I
9,110 $5,871
299,701
299,701 $
18,476 $249,027
267,503
14,981 S75,33575,335 S
4.449
4.449
EnvironmentalGrants
203,151 S130.924
85.425
419,500 $
17,349 $
17,349
Total
4.034.9762,600.407
978.775385.126
75.3358,074,619
96,9494,824.501
4,921.450
107,573
-
(75,375)32,198
299,70_1 S
..
--
14,981-14,981
14,981 J
-75..115
(4,449)70.886
75,335 $
44.882
357.269--402.151
419.500 S
289.71775.315
2.867.941(79.824)
3,153,169
8,074.619
114
Capital Project FundsMiscellaneous
GeneralObligationBoad Funds
1,485,5002.246,288
16,847
442,092---
6,190,727
704. 1 73
876.40515,423
1.596,001
1.720,064"~
2.874,662-
4.594.726
-.-. I'Jt0??-27
MiscellaneousCapitalProjects
Fund
$1.217,908--680,486
2,076,990-
$ 3.975,384
S 498,984634,283..
1,133,267
978.641
--
1.863,476-
2.842.Vi7
$ 3,975,384
1999
GeneralObligationBond Fund
S 5,527,3743,562,325---
11,047,889--
$ 20,137,588
$ 27,946---27,946
814,434
—
19,295.208-
~ 20,109,642
S .._2<M37,588
2001 AGeneral
ObligationBond Fund
$ 2,124.17210,086.860
48,667-----
$ 12.259,699
$ 1,288.708-
--
1,288,708
4.954,766
—
6,016,225--
iO.976.99i
$ 12,259.699
20 03 AGeneral
ObligationBond Fund
$ 20.987,312 S13.525.616
65,508-----
$ 34,578,436 $
$ -- S315,564-
315,564
••
34,262.872~
34,262,872
$ 34,578,436_ $
Total
32,124,35830,638,997
131.0221,122.578
13,124,879-
77.141,834
2.519.8H1,826,252
15,4234,361,486
8,467,905
••
64.312,443-
72,780.348
77,141,834
TotalISonmajor
GovernmentalFunds
S 36,159,33433.239,404
1,109,7971,507.704
13.124.87975,335
S 85.216,453
$ 2.616,7606,650,753
15,4239.282,936
8,757,62275.335
67,180,384(79.824)
75;933.5n
S 85,216,453
115
Enrichment
REVENUESIntergovernmental $GamingInvestment earnings 10,442Miscellaneous 334,337
Tolal revenues 344,779
KXPKN PITI tRKS
CiiriL-iH.(Jcnerat governmentVuWit safely 5 J 1,021Culture and recreation 49,726Kconomic developmeni
Capital outlayBond issuance costs
"I'oial expenditures 580,747l-xccss (deficiency) of revenues
over (under) expenditures (235.968)
OTHER FINANCING SOURCES (USES)Transfers inTransfers ouiRefunding bonds issuedCertificate of indebtedness issuedDiscount on certificate ofindebtcdness
issuedLoan pi DC ceils
I oial other I mane ing sources and useNet change in fund balances
fund balances-beginningFund balances-ending S
CITY OF SHREVEPORT. LOUISIANACOMBINING STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
IMON MAJOR GOVERNMENTAL FUNDSFOR THE YEAR ENDED DECEMBER 31,2004
SpecUI Revenue FundsDown (own
EntertainmentEconomic
Development RedevelopmentRiverfront
Development
12,891,54977,897
892.75213,862,198
PoliceGrants
EnvironmentalGrants
S 1.072,945 $
3,3313,853
1,080.129
1,698,945
4.197,447
4,197,447 1.698,945
9.664,751 (618.816)
32,845(12,865,753)
(235,968)1,086,206
850,238 $
(12,865,753) 32,845(3,201,002) (585,971)4,983,717 618,169
^ 1,782,715 S ,... 32,198 $
960132.592133,552
5939.72610,319
133.552
(200,000)
(200,000)(66.448)81,429
14,981 $
9.681
9,681
638
63870,24870,886 S
Total
537,491 S 1,6)0,43612.891.549
2.149 95.3721.373.260
539,640 15.970,617
2,229.96649.726
137.489 4.344,617
137,489 6,624.309
402.151 9,346.308
32,845(13,065.753)
(13,032.908)402,151 (3,686.600)
6,839,769402.151 $ 3,153,169
The accompanying notes arc an inicgra! pan of the financial statements.
116
MiscellaneousGeneral
ObligationBond funds
3.687.307
74.3865437.4
3,816,017
9.308.745
9.308,745
(5.492.728)
4,447.078(1.798.316)
49.557
2.698J19(2.794.409)7.389.135^594^26
Mucctlanrou*CapitalProjectsFund
S 630.635
34,0217
664,6b3
7,988,836123.193
8,112.029
(7.447,366)
1,728.845(4.339)
5.375,000
(53.910)1,295.025
" 8,340,621893.255
1,948,862J 2.842.117
1999General
ObligationBond Fund
$ 52.226
217,115
269.341
1,321,395
1.321,395
(1.052.054)
1,675.643(3,473.690)
(1,798,047)(2,850.101)22,959.743
S 20,109,642
Capital Project Funds2001 A
GeneralObligationBond Fund
$ -- S
196,85810.000
206.858
11,848.546
11.848,546
(11,641,688)
4,269,364(1,117,580)
3~,15I,784(8.489.904)19.460,895
S 10^970,99 1 S
2003 AGeneral
ObligationBond Fund
847,916
847,916
1.320.541
7507.775
1.329.066
(481.150)
(3,781,971)
(3,781,971)(4.263.121)38,525,99334,262,872
Total
$ 4.370,168 $
1.370.29664.331
5,804,795
1.320,541
30.468.272130,968
31.919.781
(26,114.986)
12.120.930(10,175.896)
49,5575,375.000
(53.910)1.295.0258.610,706
(17,504,280)90,284.628
S 72,780,348 $
TotalNnn major
GovernmentalFunds
5,980.60412.891.5491.465.6681.437.591
21,775.412
1.320.541
49.7264,344.017
30,468.272130.968
38.544,090
(16.768.678)
12.153.775(23,241,649)
49,5575,375.000
(53,910)1,295,025
(4,422.202)(21,190,880)97,124.39775,933,517
117
CITY OF SHRCVEPORT, LOUISIANA
RIVERFRONT DEVELOPMENT
SCHEDULE OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL ON BUDGETARY BASIS
FOR THE YEAR ENDED DECEMBER 31, 2004
REVENUES
Investment earnings $
GamingMiscellaneous
Total revenues
EXPENDITURES
Current:
Economic development:
Salaries, wages and employee benefits
Materials and supplies
Contractual services
Other charges
Total expenditures
Excess of revenues over expenditures
OTHER FINANCING USES
Transfers out
Total other financing uses
Nel change in fund balance
Fund balances -beginning
Fund balances-ending $
Net change in fund balance
{Budget basis)
Adjustments:
Encumbrances
Net change in fund balance
(GAAP basis)
The accompanying notes arc an integral part of the financial statements.
Budgeted Amounts
Original
160,000
14,550,000
855,00015,565,000
Final
$ 160,000
13,750,000
855,000
14,765,000
Actual
Amounts
Budgetary
Basis
$ 77,897
12,891,549
892,752
13,862,198
Variance With
Final Budget
Positive
(Negative)
S (82,103)
(858,451)
37,752(902,802)
273,900
2,800
842,427
2,880,755
3,999,882
11,565,118
(12,949,000)
(12,949,000)
(1,383,882)
4,983,717
3,599.835 S
273,900
2,800
1,102,427
3,080,755
4,459,882
10,305,118
(12,999,0(10)
(12,999,000)
(2,693,882)
4,983,717
2,289,835
261,358
2,028
957,462
3,069,65 1
4,290,499
9,571,699
(12,&65,753)
(12,865,753)
(3,294,054)
4,983,717
$ 1,689,663 S
12,542
772
144,965
11,104
169,383
(733,419)
133,247
133,247
(600,172)
-
(600,172)
$ (3,294,054)
93,052
$ (3,201,002)
118
Nonmajor Enterprise Funds
Enterprise funds are used to account for the acquisition, operation, and maintenance of facilities andservices which are entirely or predominantly self-supported by user charges. The operations ofenterprise funds arc accounted for in such a manner as to show a profit or loss similar to comparableprivate enterprises.
Shreveport Area Transit System - This fund accounts for the activities necessary to provide busservice for the residents of the City.
Golf - This fund is used to account for the operations of the City's three golf courses. The fund'soperations are financed by greens fees, golf equipment rentals, merchandise sales, memberships, andconcession sales to the public.
Downtown Parking Fund - This fund is used to account for parking revenues to promote improvedparking facilities in the downtown area.
119
CITY OF SHREVEPORT, LOUISIANA
COMBINING STATEMENT OF NET ASSETS
NONMAJOR ENTERPRISE FUNDSDECEMBER 31, 2004
ASSETS
Current Assets;
Cash and cash equivalentsIn vestments
Receivables, net
Due from other funds
Due from other governmentsInventories
Prepaid items
Total current assetsNoncurrcnt Assets:
Capital Assets:Land
Buildings
Improvements other than buildingsEquipment
Less accumulated depreciationTotal noncurrcnt assets
Total assets
LIABILITIES
Current Liabilities:
Accounts payable
Accrued liabilities
Due to component unitDeferred revenue
Compensated absences
Total current liabilities
Noncurrcnl Liabilities:Compensated absences
Total noncurrent liabilities
Total liabilities
NET ASSETSInvested in capita) assets, net of related debt
Unrestricted
Total Net Assets
Shreveport
Area Transit
System
279,268179,979134,247660,766
331,667
304,253165,675
2,055,855
1,940,4088,291,010
13,260.818
(10,259,933)
13,232,303
15,288,158
115,568
631,218
195,664
942,450
942,450
13,232,303
1,113,40514,345,708 S
Downtown
Golf Parking
97,904 S 582,854
63,096 375,629407
..
..
15,970..
177,377 958,483
268,840
868,530393,175
(633,171)897,374
1.074,751 958,483
9,697
13,663
34,000
41,396
16,673
81,429 34,000
42,98442,984
124,413 34,000
897,374
52,964 924,483
950,338 S _?24.483
Total
Nonmajor
Enterprise
Funds
$ 960,026618,704134,654
660,766
331,667
320,223
165,675
3,191,715
1,940,408
8,559,850
868,53013,653,993
(10,893,104)14,129,677
17,321,392
125,265
644,881
34,000
41,396212,337
1,057,879
42,98442,984
1,100,863
14,129.677
2,090,852
S 16,220,529
The accompanying notes are an integral part of the financial statements.
120
CITY OFSIIREVEPORT, LOUISIANACOMBINING STATEMENT OF REVENUES, EXPENSES,
AND CHANGES IN FUND NET ASSETSNONMAJOR ENTERPRISE FUNDS
FOR THE YEAR ENDED DECEMBER 31, 2004
ShreveportArea Transit
System GolfDowntown
Parking
TotalN on majorEnterprise
Funds
OPERATING REVENUESCharges for services $ 1,937,453Miscellaneous 31,109
Total operating revenues ...... ''?A?'?62
OPERATING EXPENSESPersonal services 5,424,773Contractual services and other expenses 1 ,734,86 1Utilities 98,798Repairs and maintenance 30,257Materials and supplies 1,437,067Depreciation 1,001,670
Total operating expenses 9,727,426
Operating income (loss)
NONOPERATIIMC REVENUES(EXPENSES)
Investment earningsIntergovernmental 2,530,859Loss on disposal of capital assets (1,395)
Total nonopcrating revenues (expenses) 2,529,464Income (loss) before contributions
and transfers (5,229,400)Capital contributions 356,151Transfers in 4,251,779
Change in net assets (621,470)Total net assets-beginning 1 4,967, 1 78Total net assets-ending $ __Hi3"45,708
973,04816,241
989,289
794,358231,22872,2026,455
165,08065,287
1,334,610
(345,321)
728
728
(344,593)319,862336,600311,869638,469950,338
598,239
598,239
433,000
433,000
165.239
3.508,74047,350
3,556,090
6,219,1312,399,089
171,00036,712
1,602,1471,066,957
11,495,036
(7,938,946)
8,730.--
8,730
173,969----1 73,969750,514924,483 S
9,4582,530.859
(1,395)2,538,922
(5,400,024)676,013
4,588,379(135,632)
16,356,16116,220,529
The accompanying notes are an integral part of the financial statements.
121
t-~ *-• rn ON Ol— O 00 O OlrJ NO •— — 01
n n** eo cf— a s
£ ^Jc td
C w i
*!u.wiCN"
00! _oo; ui
(NVION
o 28 0m
ON oo Or-i ^- o—. TJ- -— Ot
OO
o"
ON r*- voON (N rN— 00 O
OvoNO
eI S
!
ON OON r^ON" OO"
NO,oo"(N
rn oo^oo" (N*oo oofN l^l
r- ON • p
oo r* oooo oo ON
Oo
ON
O:
o TT r-r ON ooON m r*
\n \\oOO!ON
NO^
NO! f*1
' m
rsO
V£>'
oor- oON
ON
^ °!> o
s3 B ="2 a:U. CQIB
o u
o
2yS o
— oo ON ONON oo ON O
^- ro ON ~ON NO r- m
•r-1
iOO(N O
3 O O!O r<v
Oi oo O —(N — O O
ON
OO<N
NO— 00O NOOS (N—T ON
(N (N
U Ha: <
z aW 2
u, OO Z
h« — yU CO
ota-
-— .Si
ngop
e
nen.5"3anBIS
p *j ***Ja
aosoi
o
JSetU
orat
ions
n.oEPii:2.S*'S(Jurf
£2o"o.§-V)
O
cn*-Uefrcu
wUu>,_o"o.Suo
acu1n
CL
»O.'C<juL^<u
6
en4-»CU
«EX
UJ3
6
>>Xi•ouSoD.
-Cwnw
1
nonc
api
So
«ec:metU
1•o
Boit!
T3V)
PCO
.210l~
t,wM-HI/I
t-
ed b
y no
ncap
ital f
inan
cing
~
11z ac
tiviti
es
:api
tal
and
rela
ted
fina
nciD
g
u
Soi«n
ecjaW)o»U ac
tiviti
es:
nstru
ctio
n of
cap
ital a
sset
s
ou
1
Acq
uisi
tion
; in
3E.«U T
rans
fers
in1 r
etur
ned
to ot
hers
oj'5.
COu
Con
tribu
ted
-o(5a•oS
"E.na
•Ou"O
Oa.-c
u
2
[/>u
'^"u«
fina
ncin
g
nves
ting
activ
ities
:
•••So
oCJ3
U
U)
CU£V*
Ia
Purc
hase
of
and
mat
urity
of
inve
stm
ents
uaCA
E
Proc
eeds
fro
Inte
rest
<ja00c
Iar~>_cT3U
3
XI•oU31aVInu4J
2'
h an
d ca
sh e
quiv
alen
ts
UJ
u.5
Net
inc
reas
e
ival
ents
- b
egin
ning
of y
ear
3CTU
o•oB
U
L.
<*-O•o
tflEJUn>'3cr0>
c?«u•ac«j=V)«U
122
o .£
2 "i* ~"o So SZ U
oor*V
^ oo ^- vooo r-t g- —ii-— «—• O *4~10 r~- oo f^
r-i m ON oo oo'i•^- o r- oo wiON_ oo_ o ^ "*_;!vT vT o"i r-^! --"lii^l — (N ! OO t w~>i
^-^ ON. ONJ,
: -O"
(Nrn_;
ft 1
oo°i•n"\o
ooo
ri to r-'oo o
•c 2 B -
001oo"!
Or-
Oo
o oo ^o— O* ro
o\
o" o(N:00'
en.-i -S
coAfljX!
•oB
U-
ooeoo
"3
Rec
onci
liatio
n of
ope
iby
(us
ed i
n) o
pera
ting
•o4)3oQ,J3
Va2 ac
tiviti
es:
r~.
Ope
ratin
g in
com
e (lo
s.1
oper
atin
g in
com
e
~
Adj
ustm
ents
to re
conc
in
•o
1Q.
JZ
Co(A(A
oper
atin
g ac
tiviti
es:
rtiza
tion
Q
Dep
reci
atio
n an
d ai
2<A
rrt
(Inc
reas
e)D
ecre
ase
in j
Rec
eiva
bles
•oc
<u
os£Q In
vent
orie
s
V)
£o
•o"3o.u
tA
.2
Incr
ease
(Dec
reas
e) in
Acc
ount
s pa
yabl
eA
ccru
ed l
iabi
litie
sD
efer
red
reve
nue
(AOo
Com
pens
ated
abs
er
CA
g
j=D
«
3
ed in
) op
erat
ing
activ
ities
3
Net
cas
h pr
ovid
ed b
y (
ital a
nd f
inan
cing
act
iviti
es:
a.a
tata(A
.5
JS
. waoZ
fuo
oo.•5co(A102.
•oCD
—
Shre
vepo
rt A
rea T
rans
ish c
apita
l ass
ets
cont
ribut
ion;
oc
The
Gol
f Fun
d ha
d noi
amou
nt o
f $3
19,8
62.
O
sQ.
1
oc00
123
124
Internal Service Funds
Internal service funds are used to account for the financing of goods and services provided by onedepartment or agency to other departments or agencies of the City, and to other government, on a costreimbursement basis.
Employees Health Care Fund - This fund is used to account for medical and dental care claims by theemployees.
Retained Risk Fund - This fund is used to account for self-insurance activities involving propertydamage, worker's compensation and general liability claims.
Fleet Services Fund - This fund is used to account for maintenance of the City's fleet with theexception of Fire, Sportran, and Airport.
125
CITY OF SHREVEPORT, LOUISIANACOMBINING STATEMENT OF NET ASSETS
INTERNAL SERVICE FUNDSDECEMBER 31,2004
EmployeesHealth Care
ASSETSCurrent Assets:
Cash and cash equivalentsInvestmentsReceivables, netDue from other fundsInventoriesPrepaid items
Total current assetsNoncurrent Assets:
Capital Assets:LandBuildingsEquipmentLess accumulated depreciation
Total noncurrent assetsTotal assets
LIABILITIESCurrent Liabilities:
Accounts payableDue to other fundsCompensated absencesClaims and judgments
Total current liabilitiesNoncurrent Liabilities:
Compensated absencesTotal noncurrent liabilities
Total liabilities
NET ASSETSInvested in capital assets, net of related debtUnrestricted (deficit)
Total net assets
The accompanying notes are an integral part of the financial statements.
RetainedRisk
FleetServices
TotalInternal Service
Funds
$ 6,596,141
—1,786,378
—«
—8,382,519
_
———8,382,519
$ 7,548,4294,864,709
--5,823,067
••751,057
18,987,262
—15,044(11,793)3,251
18,990,513
S
..--260,720--260,720
62,000913,088586,465(994,185)567,368828,088
$ 14,144,5704,864,7091,786,3785,823,067
260,720751,057
27,630,501
62,000913,088601,509
(1,005,978)570,619
28,201,120
—1,776,276
—3,554,4705,330,746
—5,330,746
3,051,7733.051,773
99,4995,680,099
2,1567,535,296
13,317,050
7,2987,298
13,324,348
3,2515,662,914
$ _ 5.666.165
17,233329,884
12,762«359,879
61,75561,755
421,634
567,368(160,914)
$ 406,454
116,7327,786,259
14,91811,089,76619,007,675
69,05369,053
19,076,728
570,6198,553,773
$ 9,124^392
126
CITY OF SHREVEPORT, LOUISIANACOMBINING STATEMENT OF REVENUES, EXPENSES,
AND CHANGES IN FUND NET ASSETSINTERNAL SERVICE FUNDS
FOR THE YEAR ENDED DECEMBER 31,2004
OPERATING REVENUESCharges for servicesMiscellaneous
Total operating revenues
OPERATING EXPENSESPersonal servicesContractual services and other expensesUtilitiesRepairs and maintenanceMaterials and suppliesClaimsDepreciation
Total operating expenses
Operating income (loss)
NONOPERAT1NG REVENUES(EXPENSES)
Investment earningsInterest expense
Total nonoperating revenues (expenses)Income (loss) before transfers
Transfers outChange in net assets
Total net assets-beginningTotal net assets-ending
The accompanying notes are an integral part of the financial statements.
EmployeesHealth Care
18,942,411140,161
19,082,572
57,5221,690,370
4,36516,467,982
_18,2_2_q,239
862,333
RetainedRisk
$ 11,459,013522,621
11,981,634
220,6721,927,093
4,4729,302,144
85
11,454,466
527,168
TotalFleet Internal Service
Services Funds
$ 3,329,117 $15,204
3,344,321
1,317,901165,81043,409
854,935937,120
66,333
3,385,508
(41,187)
33,730,541677,986
34,408,527
1,596,0953,783,273
43,409854,935945,957
25,770,12666,418
33,060,213
1,348,314
27,807
27,807890,140
890,1402,161,6333.051,773
143,128
143,128670,296
(5,680,099)(5,009,803)10,675,968
$ 5,666,165
(2,384)(2,384)(43,571)
(43,571)450,025
$ 406.454 $
170,935(2,384)168,551
1,516,865(5,680,099)(4,163,234)13,287,6269,124,392
127
a*u
-1 wT3 W T3
g « §£ ta
*-d
OO OO O ONV. VI OO flr-^ r^ r^ ooff — " — " r-"«n \o o inCN f VO ^O
f"> ""•"' '•— ' (N
^OO**!m
o7 "ON 00
OO v— '•n >otN"
^
rooo
oo
«n"
O m
o\o
— a*13 w
- 'Eb 5CA
—i (S CSCN (N 00
m cs
r < i . i
Cfi
*<s2MN 35ss|§5-j u,
61y>; HtcJ ^fie rK H« wu, Oo ^^sGl
OU
fn« «9 aZ pqP 5fagU Uu 5paa: QEd U« Q
1%IS|g£ U
EHtfOtu
•o_n'«
(N
O
•n"
CN o
" oC
ONoo"oo
ON
«n; oo:inl • ~
5 cs
laB 2!
M o CN r^*~l OO CN ^OO ON in CN
O o *n m
oo" CN" r--"
(N
oom
r* ONI.
— , ^•> -j
ng a
ctiv
itie
s:
^2uB.O
S£oc
nU
VJg M•§ a 8a v >,b — o|||g « «o o o
" i iS. W S !2'w i i .sv S" ff.2
CC CU DH O
bo.s1uD-O
3s
•ou1
prov
ided
by
1u
1 activ
ities
ital f
inan
cing
act
iviti
es:
a
from
non
ca
IB1(=tfiaU Tr
ansf
er o
ut
e
on o
pera
tic!
Inte
rest
pai
d
39-rtoocc•ou3
Net
cas
h; a
ctiv
ities
finan
cing
and
rela
ted
fina
ncin
g
_
4-t
'5,uSoin
O
MnU ac
tiviti
es:
2
"rt'5.nuc«-iO
O*3O
geniu•ogCO
[K
u
L-T3_§n
used
in c
api'
; act
iviti
es
-C f-J3-3° S)z tc
ig a
ctiv
ities
:at
urity
of
inve
stm
ents
P
II™S ua "i
liM su £
ives
tmen
tsIn
tere
st o
n ii
nves
ting
activ
ities
•—
prov
ided
by
j=%ut»2
1
"3cru
1T3
1uu
auu•o
Net
inc
reas
e
i- be
ginn
ing
of y
ear
x
>h e
quiv
alen
Cash
and
ca;
g
•ocVia
;h e
quiv
alen
g•o
3
128
_w
__ U JQ88 </) "O
ST §£ fcu*•>c
O 00\£> O
otr\Os (NSO O•—' W)
Os t*-vi oo^ OO
S.a- Eift v ;
WJ1
r-n•-to\ o\
"Sa
U-l00
ooo
r-
o — oo
rsO
o m otN "*^ 00
er-cg
^r r^-oo o 13
G
1
M£4->A
^ Bl
!&
I!u u.5 S
is03 ^31- 4>S "o&•?
conc
iliat
ion
of i
to n
et c
ash
pro
VX
activ
ities
:
taw^O
erat
ing
inco
me
(
EXO
vn^
o
cu
3T3•<
O*o
1
Q
•*••
fcQC
.. -o
Crat
ing
activ
ities
Dep
reci
atio
n an
**O-Po
uV)f4
.5
crea
se)D
ecre
ase
c
cq•3Ca
Rec
eiva
bles
Due
from
oth
erIn
vent
orie
s
S_n
Prep
aid
item
sre
ase(
Dec
reas
e)
uc
At «Js fli
Acc
ount
s pa
yab
Acc
rued
lia
bilit
i
uu
•i 1
Due
to o
ther
fur
Com
pens
ated
at
i1>
•J3UPSt>0.g
IuQ,O
•ou
>,J=>•ou
73
"i2 6.5 -s
o
Cu
O
60C'x
129
130
Fiduciary FundsPension Trust Funds
Firemen's Pension and Relief Fund - This fund is used to account for a single-employer definedbenefit pension plan that temporarily covers firefighters who retire after January 1,1983 and meet theeligibility requirements of the local retirement plans but not the state plan.
Policemen's Pension and Relief Fund - This fund is used to account for a single-employer definedbenefit pension plan that temporarily covers policemen who retire after January 1,1983 and meet theeligibility requirements of the local retirement plans but not the state plan.
Employees* Retirement System - This fund is used to account for a cost-sharing multiple-employerdefined benefit pension plan that covers all full-time classified employees of the City and other boardrecommended organizations other than policemen and firemen. Appointed officials also have the optionto join the plan.
131
CITY OF SHREVEPORT, LOUISIANACOMBINING STATEMENT OF FIDUCIARY NET ASSETS
FIDUCIARY FUNDS
FOR THE YEAR ENDED DECEMBER 31, 2004
ASSETS
Cash and cash equivalents
Receivables:
Interest receivable
Accounts receivable
Due from other funds
Prepaid items
Investments, at fair value:
U.S. government securitiesMutual funds
Domestic corporate bondsDomestic common stock
Total investments
Other assets:
Cash surrender value of life
insurance policies
Total assets
LIABILITIESAccrued liabilities
Due to other fundsEmployees' deposits held in escrow
Total liabilities
Firemen's
Pension and
Relief
Policemen's
Pension and
Relief
Employees'
Retirement
System
Totil
Employee
Retirement
Funds
40,589
204,756322,016
1,566,656
3,000,527
1,500,669
6,067,852
4,267.070
10,902,283
253,639
253,639
142,100
19,866
18,705
151,561
282,786
760,923
2,463,360
735,290
3,959,573~
3,891,202
8,465,793
NET ASSETS
Held in trust for pension benefits 5 10.648,644 $ 8,465,793
The accompanying notes are an integral part of the financial statements.
$11,142,447
542,3055,072
16,777,883
53,075,412
103.072,938
172,926,233
184,616,057
67,764
2,818,4501.716,494
4,602,708
180,013.349
11,284,547
602,76023,777
356,317
604,802
19,105,462
5,463,887
55,311,371
103.072.938
182,953,658
8,158,272
203,984,133
67,764
3,072,0891,716,494
4,856,347
199.127.786
132
CITY OF SHREVEPORT, LOUISIANA.
COMBINING STATEMENT OF CHANGES IN FIDUCIARY NET ASSETS
FIDUCIARY FUNDS
FOR THE YEAR ENDED DECEMBER 31, 2004
ADDITIONS
Contributions:
Employer
Plan members
Total contributions
Investment earnings:
Net appreciation in fair value
of investments
Interest
Dividends
Total investment income
Less investment expense
Net investment income
Miscellaneous
Total additions
DEDUCTIONS
Pensions
Refund of member contributionAdministrative expensesLife insurance
Total deductions
Change in net assets
Net assets - beginning
Net assets - ending
The accompanying notes are an integral part of the financial statements.
Firemen's
Pension and
Relief
1,228,535
1,228,535
197,987
615190,924
389,526
11,017
376,499
210,000
1,815,034
957,315
18,418237,463
1,213,196
601,838
10,046,806
10,648,644
Policemen's
Pension and
Relief
J 1,235,533
1,235,533
151,412
5,048
117,815
274,275
13,020
261,255
220,000
1,716,788
779,550
18,616136,967
935,133
781,655
7,684,138
$ 8,465,793
Employees'
Retirement
System
S 3,613,963
2,000,458
5,614,421
10,056,173
3,396,4191,798,176
15,250,768
1,055,156
14,195,612
6,106
19,816,139
11,498,525
876,705178,245
12,553,475
7,262,664
1 72,750,685
$ 180,013,349
Total
EmployeeRetirement
Funds
$ 6,078,03 1
2,000,458
8,078,489
10,405,572
3,402,082
2,106,915
15,914,569
1,081,203
14,833,366
436,106
23,347,961
13,235,390
876,705215,279374,430
14,701,804
8,646,157
190,481,629
$ 199,127,786
133
134
Discretely Presented Component Unit
This special revenue fund accounts for receipts and disbursements which occur in conjunction withcoordinating City planning, preparing and enforcing zoning laws, and keeping City annexation policiescurrent.
135
CITY OF SHREVEPORT, LOUISIANAMETROPOLITAN PLANNING COMMISSION
BALANCE SHEETDECEMBER 31,2004
ASSETSCash and cash equivalents $ 52,893Due from other governments __ 38,750
Total assets $"
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ 1,423Due to primary government 38,750Due to other governments ____ 5^1,470
Total liabilities 91,643
Fund balance:Reserved for encumbrances 602Unreserved, undesignated ________ (602)
Total fund balance —
Amounts reported for the Metropolitan Planning Commission in the Statement of Net Assetsfor component units are different because:
Capital assets reported in governmental activities are not financial assets and, therefore,are not reported in governmental funds. _ 936,350
Net assets $ 936.350
The accompanying notes are an integral part of the financial statements.
136
CITY OF SHREVEPORT, LOUISIANAMETROPOLITAN PLANNING COMMISSION
STATEMENT OF REVENUES, EXPENDITURES,AND CHANGES IN FUND BALANCE
FOR THE YEAR ENDED DECEMBER 31,2004
REVENUESIntergovernmentalMiscellaneous
Total revenues
EXPENDITURESGeneral government
Total expenditures
Deficiency of revenues under expenditures
OTHER FINANCING SOURCESPayment from City of Shreveport
Net change in fund balance
Fund balance - beginning
Fund balance - ending
Amounts reported for the Metropolitan Planning Commission in the Statement of Activitiesfor component units are different because:
Governmental funds report capital outlays as expenditures. However, in the Statementof Activities, the cost of those assets is allocated over their estimated useful lives andreported as depreciation expense.
Depreciation expense
Change in net assets
The accompanying notes are an integral part of the financial statements.
$ 155,000142,396297,396
U22.614
U72.6I4
(825,218)
825,218
(55,755)
137
138
Statistical Section
This section, which is composed of accounting and non-accounting data, is presented in order to providethe reader with additional information as an aid to understanding the financial activities of the City.Many of these tables present data from outside the accounting records; therefore, the Statistical Sectiondata has not been subjected to independent audit.
139
CITY OF SHREVEPORT, LOUISIANAGENERAL GOVERNMENTAL EXPENDITURES BY FUNCTION (1)
FISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31, 2004
FiscalYear
Ended
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
GeneralGovernment
$30,888,942
26,545,711
26,236,171
29,394,166
29,851,439
31,160,204 (2)
26,846,543
24,673,122
27,464,094
31,751,505
PublicSafety
$51,541,031
55,035,600
59,057,314
57,472,321
62,695,370
60,899,205
63,779,843
68,731,189
72,337,147
82,694,307
PublicWorks
$25,988,243
25,579,678
25,059,130
24,683,745
24,008,583
27,090,411 (3)
27,155,205
28,580,522
25,992,785
33,005,430
Health andWelfare
$359,734
419,927
191,991
390,998
411,809
674,884
493,450
483,659
359,725
293,575
Cultural andRecreation
$10,029,829
10,472,199
9,545,451
9,968,862
10,785,474
10,606,983
11,475,437
11,350,929
10,780,702
11,096,644
(1) Includes general, special revenue, and debt service funds.(2) Beginning in 2000, general government expenditures for component units are reported as payments
to component units and included within total expenditures rather than transfers.(3) Beginning in 2000, Highways and Streets and Sanitation were combined for reporting as Public Works.(4) Beginning in 2000, these expenditures are recorded as transfers to the appropriate capital
project funds where the expenditures are incurred.
Unaudited - see accompanying independent auditor's report.
140
CommunityDevelopmentand Housing
$3,598,589
2,226,544
3,285,455
4,483,770
5,549,549
5,460,123
8,883,571
3,851,432
5,141,498
4,814,883
EconomicDevelopment
$2,267,197
1,488,155
1,744,973
3,831,019
4,616,895
3,328,001
3,558,794
4,703,913
4,770,448
5,073,823
EconomicOpportunity
$3,366,535
3,131,617
3,269,045
3,361,290
3,773,472
2,220,321
2,749,050
3,481,716
2,940,163
4,596,238
CapitalOutlay
$2,295,908
3,149,422
353,402
361,857
1,907,644
(4)
--
~
~
_.
DebtService
$21,350,303
20,403,603
25,752,678
85,487,894
29,892,194
39,513,016
43,115,634
42,912,202
44,440,597
44,975,080
Total
$151,686,311
148,452,456
154,495,610
219,435,922
173,492,429
180,953,148
188,057,527
188,768,684
194,227,159
218,301,485
141
O <N
o —<*••o «
%s
\o — ^ —— no O O
( N — —
WM•*" "*oT
CO IO.
r*l Oo —O "Or-" o"OO fNSO •<*•
S ^—
_O UJ^ mtu 2o toae G5 ujo Q
£2 w o
o 5 ?
O, _J —w <C > (- c^UJ 2 uj5 w CD
2 gwi O\
o%ooO
»n f~
"• X UO iji m> > QH O QO O LU
5 wZ ofiuj <:O uj
o
oo"— oo«S INo r-" — oo —
(J
S T3 '£I § I— m
f— eo
— «N— fn ^— — oo
VO
•*"MOr-"
OO 'K*
^ s*3 ?
s 1•E a
-o-a3
s.
t> Cr S> -B-s a «
to eDO BC i_'E °i S
P u u
I I !13 g £
i|l!!lv "~" -aw w Cv» .S «I g 8
~Z CD^—^ ."k— (N
142
CITY OF SHREVEPORT, LOUISIANAGENERAL FUND EXPENDITURES BY FUNCTION
FISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31, 2004
FiscalYear
Ended
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
GeneralGovernment
$27,319,896
24,014,575
23,758,250
26,966,957
27,166,380
29,514,391 (1)
24,663,594
22,754,069
25,407,052
29,464,878
PublicSafety
$53,197,365
53,172,987
56,553,595
53,632,769
60,206,574
59,596,830
61,812,341
67,196,188
70,238,220
80,464,341
PublicWorks
$25,988,243
25,579,678
25,059,130
24,683,745
24,008,583
27,090,411 (2)
27,155,205
28,580,522
25,992,785
33,005,430
Cultural andRecreation
$9,816,436
10,366,928
9,503,975
9,727,748
10,633,296
10,470,289
11,026,051
11,242,651
10,707,704
11,020,022
Total
$116,321,940
113,134,168
1 14,874,950
115,011,219
122,014,833
126,671,921
124,657,191
129,773,430
132,345,761
153,954,671
(1) Beginning in 2000, general government expenditures for component units are reported as paymentsto component units and included within total expenditures rather than transfers.
(2) Beginning in 2000, Highways and Streets and Sanitation were combined for reporting as Public Works.
Unaudited - see accompanying independent auditor's report.
143
W-lNO
CNNO
ON1 -v\
NO
vTCN
NO00
VI«n
r ON*n oocn_ ^ON" m"— CN
OooNO
in"tN
NO"nooON"«ooo
ONON
mm•*"m
ON<N
mNO
OOmONON"
NONOr-^oo"ONO
oCNrioo"NO«n
nNOr-
ac-3 8c fe-es
oooO\
r*-"5»— 1
W
ONCNmm"TJ-**1m"
r^mmNO"t^•<fr_
ooo
oo"oo
n"
*t CNNO CNNO^ oooo" r-"o —•in — ••» *i—< «— i
m OO\ min r-
t-^ oo
^ rn*n" rn1
1r-">nr^•— i
tr*NOON_
mo_rn"
r-NOc*!•0
o
oo*oo00CN"
1i— i»n•— i
mNOo_mO_«*T
NO•»rroNOCN
ONONOr-Tenv>CN"
NOONT~*
. 1
•<*m^J-ON"moo_ts"
00r^-
ON"tn
5ooON"ON1IN"
•og
£>»Is*§3 §O £^3
•— Uft °P M
— 00 —t
oJ
181•£>a
fi»n•-"CNONt-."
fA
O<NNO
NO"[NONO"6*>
>nO>n
sr~in"*-9
mmNO_vn"ON_m"oot
•no\ON
rnNDCN"(NVION"
CNsON"mr
tN(S
vT•«tOO_m"
CNro\ooo.r-"oo
NOONON
inW"i.oo"
**!•n"
mONi—ir-"mNO
NO"
mSNOa• r
mONOOo"SNO"00
sON
CNo"mTf"
ooCNON00i— ir-
NO
S
VO
m"
r-ONO\m"t -•*
ON
OOONON
oor*r-~ISmm"
•*CNTfNO
SNO"
NOCNOO.NO"(N
•n"
<noo
00
a"
o\ONON
OO•no"mNO"
mNO»-<NO"t—l•r"
CNo°°.r-"tN«nNO"
ONn
m"m_
s
O
fN
(Nr-*NO"ooCN_m"
ON00mNO"Soo"
CNmOo"ON«nNO"
^rCN"o
ooCM
SooONfSNO"
«noorCN">nmNO"
«nmNO
•*"<NOr-
ONmOON"(NNO
O
tN
rsi
$mr<t,r-"
fnrr-_r-"sNO"
or—rwTSNO"
H
*r--"^«n
§
ro
1
•*ON
riOON
s00_t-MNOrooo"
r-ONrO_
§r— "
rnONc*im"r~m_»n"--i
rJ
a o3 M
Q «
g.<2u M«1 U
M ^a|1 a0*0Q, U
H 'S*i 'S
§J« «00 >llisl-gSiw S<os OT
c v.E 3
o" yO Kt0 K01 >..sg1
5&•asw -i-DQ *
t:o
3
^
T3
Sa,V•oc60C
IO
•Ou
m
144
CITY OF SHREVEPORT, LOUISIANAGENERAL FUND TAX REVENUES BY SOURCE
FISCAL YEARS ENDED DECEMBER 31,1995 THROUGH DECEMBER 31, 2004
FiscalYear
Ended
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
PropertyTaxes
$16,470,366
16,604,762
17,230,847
17,828,743
17,832,604
18,195,958
19,572,536
19,305,868
20,315,853
20,537,534
SalesTaxes
$62,230,417
65,023,983
63,815,812
67,778,596
71,113,334
75,548,503
75,481,654
75,971,486
82,343,007 (1)
87,911,418
FranchiseTaxes
$5,214,852
5,460,427
5,860,234
5,868,658
5,854,875
6,570,678
7,086,954
6,351,685
6,858,781
6,924,341
Total
$83,915,635
87,089,172
86,906,893
91,475,997
94,800,813
100,315,139
102,141,144
101,629,039
109,517,641
115,373,293
(1) In 2003 there was a .25% sales tax rate increase.
Unaudited-see accompanying independent auditor's report.
145
i—O -g
o *2
1
cu3Hac
§ £o ,„,
inO o
JS "°H §*3 JS3 =3
H O
co
x +-jn u( . «i
_^06
ON*«r-^oooinoo"V*
CNo"O
oo
TTON
"Ioo"
O
O
CO
00t-CNOo\
oON
oinrn
ON*o— "
ooo»nro"m
— Or^ ooON ON
fi ONr *n•n ON_<n" of00 fNrs" m"
NO r -
^1 ^oo" ON"in r
CN
ON
f)
O
i3;"
r-2ON<NON
— .
8
mON•—io"IN
oo"
C3ON
^-t
ON
>nONOr*XD
OO00CN"r-
r^00ON
0
CN"r-oo"
00
oo"r^-
«n00ON
O*"OoONr-o"V)
Sff-1
«*1
E
u-
Perc
enta
geof
Lev
yC
olle
cted
o\inON
OO VO
ON ON
OriON 3; (NON ON
CNON
o —Ca
^ wo =3u
90,4
72
r^-m
COr-o"inOoC
Or-r^rf\o(NO
ONoo
ON
OO
**
s;ooTfr-(N
cs1-ooC
<N
00
SroO\
oo"00
8
m(N
oo ^r r^— •— ooOO_ ( i Oo <N" <^-Tts oo *oON O *nm" oo" oo"
o
ON"
O
ON"
•O
rt
nIUex-o
00c
Iu
«
13
a
P
146
CITY OF SHREVEPORT, LOUISIANAASSESSED AND ESTIMATED ACTUAL VALUE OF TAXABLE PROPERTY
FISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31,2004
RatioEstimated Assessed Value
Fiscal Assessed Actual to Estimated_Year_ ^ Value Value Actual Value
1995 $763,224,730 $6,430,617,133 11.9
1996 792,161,740 6,659,115,987 11.9
1997 832,135,880 6,943,578,693 12.0
1998 854,888,230 7,126,400,840 12.0
1999 855,952,380 7,143,817,833 12.0
2000 898,928,580 7,527,501,313 11.9
2001 937,275,970 7,888,214,320 It .9
2002 946,647,780 8,137,515,920 11.8
2003 964,939,480 8,253,848,820 11.7
2004 1,105,690,930 (1) 9,637,710,013 11.5
Note:
Assessed values are established by the Caddo Parish Tax Assessor on January 1 of each year at approximately10-25% of assumed market value. A revaluation of all property is required to be completed no less than every4 years. The last revaluation was completed for the roll of January 1, 2004, The next revaluation will becompleted as of January 1, 2008 for the 2008 tax roll.
(1} Included in the total assessed value of property within the City is $8,808,680 of assessed value which hasbeen adjudicated to Caddo Pariah.
Unaudited - see accompanying independent auditor's report.
147
CITY OF SHREVEPORT, LOUISIANASUMMARY OF AD VALOREM TAX MILLAGE RATES
(TAX RATE PER $1,000 ASSESSED VALUE)FISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31,2004
Debt Service (1)
General Alimony (2)
Police Three-PlatoonSystem (2)
Police and Fire Uniforms& Equipment (3)
Salary & Wage Schedule (3) 1.19
Streel Improvements (3)
Employee Benefits (3)
2004
$27.82
10.99
1.57
1.19
1.19
1.19
1.80
2003
$30.54
12.13
1.73
1.31
1.31
1.31
1.99
2002
$30.54
12.13
1.73
1.31
1.31
1.31
1.99
2001
$30.54
12.13
1.73
1.31
1.31
1.31
1.99
2000
$30.54
12.13
1.73
1.31
1.31
1.31
1.99
1999
$30.54
12.32
1.76
1.33
1.33
1.33
2.02
1998
$30.54
12.32
1.76
1.33
1.33
1.33
2.02
1997
$30.54
12.32
1.76
1.33
1.33
1.33
2.02
1996
$30.54
12.32
1.76
1.33
1.33
1.33
2.02
1995
$29.67
12.65
1.81
1.37
1.37
1.37
2.07
Parks & RecreationalFacilities (3)
Total
.89 .98 .98 .98 .98 1.00 1.00 1.00 1.00 1.03
$46.64 $51.30 $51.30 $51.30 $51.30 $51.63 $51.63 $51.63 J5J.63_ $51.34
(1) Political subdivisions in Louisiana are required to levy taxes without limitation at such rates asmay be necessary to service general obligation bonds.
(2) City Council is authorized by Louisiana Constitution to levy, after public hearing by a two-thirds affirmative vote, a millage rate of up to, but not in excess of:
(a)12.65 mills for General Alimony(b)1.8l mills for Police Three-Platoon System
(3) Special millage approved by referendum and must be reapproved by referendum every 5 years.(Last submitted and approved on April 5,2003).
Unaudited - see accompanying independent auditor's report.
148
°J.ON"oroO
rorovd*oo
ro(N
OCOo\ro&«J
o>
r*Ox"ro "
rom
oVI
ro vO t~~ TTo ^- — oor- r v roo" -*" in" ox"oo m ro ~*•f tN ro r-jinin
oo s oo
(NfSOx"•*rroo"
vo O O«n in ooO oo ooi—i »—i OOO •* so«n v>. ~-
o
o00r-o"ro
O ~ro m
cs
ooQ
OxOm
•"t Ox Oxro ~- \Or* »n oo
CMro
mVO
roro
OxO (N
00
VOTf
O —oo vo r4 r~»g o r- <noo oo o r-*
OO
oo ^ in t-~ ~*ro vo \o o r-
rs Ox m - oo - r•^- oo rs o —• —fN O\_ in_ - J- OO rori »n ro" ro" \o" riO O ro ~- (N 00ON Ox —^ -H Ox O^o" ri 3" •*" «n" oo"r - •* - ^ T
onoo"
ooO,roO"Ioo"
<N
« Oso \om m
[2(AJU«ft£
H
ftrtCQ
•ou0}
ftlUini/ii+-rO
gO
usi~,U
0-t
£
*3Qc
»"H
"S3oH
JSen
'iOH
8•S03
>ȣ>
U
•a- rr oo-- oo inTT \d od- TT 1-*
Vi
(S o r-(S Ox OOoo »-4 -S •* "*6^»
OO — • OOin ro OTt ro wi»n m oofc*i
^ ro roro vf> >O
wo in «n*9
oofS1-r-
r-
-*
oo1-
3
ro•O
•n
00 00*". °°.«d inr~ r-
r*- m*~! ^—* 06** ro
OO roOx \OrO viOO OO
ro O\q ro
«n <n
o\• J-Kr--
•oi— io• i
roO-Ooo
Oro
«n
f*o\00r-
oro•q-
r-*^r-^oo
oro
m
r^-Oxoor^
O•*o• r
r-CMKOO
oro
m
O-•*Or^
oo>n•oto
r—tNr-^oo
^**mO^-
t:oo.u
Oxo\r- oo oxOx O> O>Ox Ox O\ 8
fO TTO OO O(N <N
149
CITY OF SHREVEPORT, LOUISIANAPRINCIPAL TAXPAYERS
DECEMBER 31,2004
Name
1. AEP Southwestern Electric Power Company
2. BellSouth
3. Harrah's
4. Hibemia National Bank
5. AMSouthBank
6. Bank One
7. Wal-Mart
8. Calumet Lubricants
9. Centerpoint Energy Arkla
10. Libbey Glass
Total amount for ten principal taxpayers
Total for remaining taxpayers
Total amount for all taxpayers
Unaudited - see accompanying independent auditor's report.
Percentage ofAssessed Value to
Assessed Value
$41,006,680
23,667,250
20,974,930
13,718,760
11,384,470
9,348,060
8,652,320
5,586,170
5,516,990
5,281,550
145,137,180
960,553,750
$1,105,690,930
Tax Amount
$2,103,643
1,214,130
1,076,014
703,772
584,023
479,555
443,864
286,571
283,022
270,944
7,445,538
44,123,892
$51,569,430
Total Assessment
3.7%
2.5
2.2
1.4
1.2
.8
.5
.6
.6
.5
13.1
86.9
100.0%
150
CITY OF SHREVEPORT, LOUISIANASPECIAL ASSESSMENT BILLINGS AND COLLECTIONS
FISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31, 2004
FiscalYear
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
Amount ofInstallment
AssessmentsDue
$26,034
20,009
2,800
2,667
2,533
2,133
2,267
6,238
7,732
12,502
TotalRevenueCollected
$58,564
33,034
19,758
7,170
12,167
14,111
32,562
9,236
3,573
4,193
Percentageof Revenue
To AssessmentsDue
225.0%
165.1
705.6
268.8
480.3
662.6
1,436.3
148.1
46.2
33.5
Unaudited - see accompanying independent auditor's report.
151
I*S
S
g. £
soie-l^i
S
35•a CQ
-o El*
D CD.
>a.,
iiUS
o •£ 5£,2;
a:
v EV O
to Sa
•oV
SS(8
O
^
•*
fl
SON"
o"•"•*^
roONO
O-
M
$110
.569
,093
1?So
o
o"—
1*1SON
o"
M
jrjoON"
o
v»
f*>sON"
O
W
W
o>v
« £T
«N —
"*
OO
S
o
r^-
^r-
^3
r-"
so"T.O
r--
r-i00oC(N
CN»o
OC
^
0010
3O
"
*^
10
fN
6__
V*
$60.
246.
376
-S3j>S00
£•9COw cu o•£ '&<« S^ EV """^
^1 SS15 »|S3.2 «I s 3
s s l** a C
3| 13 | S•§| §fllB u b
« 85 <2oo
10
2
00
3ooo
ON
OO
o
M
«o*.>ors
Coe
_^S_
«
u-(A
* C «
3 S 1* « •=J= * nu o >
Is .!S S £J2 o **
ill^ ?• -a15 >. C
| S 5J-6 1°£ .9O *i .=oo -o -a°- -P "Soe C *S^ oS* S" h. O.2,2 M
frg ^U -o •*S 3 =•5 -3 Mc > •KT3 -v4 "
11 s? «i oi. Hfr 3 <^J «•OL V
£5 g°'IS '°i— O nO sp 3
jl 2M l« 7" o g" S e eto 3 v>w c 53
i ui K *rt« rt 3
•1 - - 3 = 2-S "E 0 M «2 .E 2 „, ^° — _ a * •»-?: S -S -S o o§ "S E? e=s o?n ^ ra - « - " » *cS E "g | S<, u S "^ "• T!
^.^rt ^^*,
2 C.!
152
CITY OF SHREVEPORT, LOUISIANARATIO OF NET GENERAL BONDED DEBT TO ASSESSED VALUE
AND NET BONDED DEBT PER CAPITAFISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31, 2004
FiscalYear
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
Population
195,815
201,270
201,568
201,325
201,500
200,145
201,059
201,100
202,096
202,851 (1)
AssessedValue
$763,224,730
792,161,740
832,135,880
854,888,230
855,952,380
898,928,580
937,275,970
946,647,780
964,939,480
1,105,690,930 (3)
GrossBondedDcbt(2)
$158,594,682
164,515,766
175,120,595
242,896,510
268,296,958
258,856,631
278,641,502
264,673,234
287,762,225
272,729,802
DebtServiceFund
$15,273,631
20,788,205
22,628,716
23,942,397
27,428,681
28,977,467
33,982,628
37,297,993
42,480,003
44,616,361
Ratio of NetNet Bonded Debt
Bonded to AssessedDebt Value
$143,321,051
143,727,561
152,491,879
218,954,113
240,868,277
229,879,164
244,658,874
227,375,241
245,282,222
228,113,441
18.8%
18.1
18.3
25.6
28.1
25.6
26.1
24.0
25.4
20.6
NetDebt PerCapita
$732
714
757
1,088
1,195
1,149
1,217
1,131
1,214
1,125
Note:(1) Source: Treasurer of the State of Louisiana(2) Includes all general obligation bonds payable from assessed property taxes in their original principal amount
outstanding. Included in this amount is $30,584 payable by the Water and Sewerage Fund.(3) Included in the total assessed value of property within the City is $8,808,680 of assessed value which has been
adjudicated to Caddo Parish.
Unaudited - see accompanying independent auditor's report.
153
CITY OF SHREVEPORT, LOUISIANARATIO OF ANNUAL DEBT SERVICE EXPENDITURES
FOR GENERAL BONDED DEBT TO TOTAL GENERAL GOVERNMENTAL EXPENDITURESFISCAL YEARS ENDED DECEMBER 31,1995 THROUGH DECEMBER 31, 2004
FiscalYear
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
Principal
$9,783,852
9,673,370
11,407,584
14,175,866
12,101,307
22,581,167
26,360,111
26,100,991
28,233,630
28,278,794
Interest andOther Costs
$11,566,450
10,730,233
14,345,094
71,312,028
17,790,887
16,931,849
16,755,523
16,811,211
16,206,967
16,696,286
TotalDebt
Service
$21,350,302
20,403,603
25,752,678
85,487,894
29,892,194
39,513,016
43,115,634
42,912,202
44,440,597
44,975,080
TotalGeneral
GovernmentalExpenditures
$151,686,311
148,452,456
154,495,610
219,435,922
173,492,429
180,953,148
188,057,527
188,768,684
194,227,159
218,301,485
Debt Serviceasa
Percentageof General
Expenditures
14.1%
13.7
16.7
39.0
17.2
21.8
22.9
22.7
22.9
20.6
Unaudited - see accompanying independent auditor's report.
154
in ON°°. CN"^-"oo m
OO 00ON <N.°*lm" fT»n NOt-^NONo"r-"
f><N
vocsftON"
^"r j
inr-ONfTmm
S•nv»
O Ooo ON
r- tNwi ONoo r^ri*-Too in
oo r*-«N OOCM
ON fO t^1
NO fS
m oom r-oo" r"
Su
t&
OiZCQ
«£3g"•* in QfeoSa
NO
O ON
r-1 *n loor-. oo'-"
NO
IICQ2
O
iaaeV • — •_T! Ti
crtu o 3n e o
Ove
rlaoo
ine
Deb
t
t-- ftft ONr ON
f V>ft r-NO ON^ » v ^ * *
— t-~
oft
S* ^oo
^_ONOoo'
'rOooto
MIDV)otD.
"2c
0,P
ONNO
m"! oo^
^^
ONNO
ft)^^°°«^^
m*no\ft^^oo^"
0..
*2"OutA
_WJ
M
Off* MTTJ k«
13
S
O ooO oom" r-"o ooO'NO"
ft
ONOOoopxf
sNO"NOft
ftoo^fON
f*-v
fN
u
\v
cO
JO
n.04_r
s\SO
2SP c•a .S u
§ US g »•x o *> sr B|»Q I 1is « > £i5t o &-O U D. -O c
O c/i jg S a• s - s B « 1'S'io § JA* ft- — y? ,_, oo o 2 °£ ,><
«^ 1° |cUU H ZC
o
1n^•oM
V)
CO•o(D
CQ
(N
t;oCXu
1•5(4
C4J
C
8.uT3
boC
fQ.B
Una
udite
d -
see
acc
o
155
«i
J.ooCN
*CO
Qj
UJ
UJuUJQ
tl?
O
VJuEH
*•>u
i.t;1t*4
U(J
'Eu
G
ey0u
"73
f~™
*-•trtPIMU
3
*rt
3cra.
ro\
CN'J'OO_rt .ooo"VJ
_
S,Q^^Or .W
5
CN"o
V)
Os
(N
ra->
^J"Osr^o"
o
r^f-^CN
**!
o
ro so mvi QO in~ ™ ^
ON Tf soON *o oo^-t if) ^-*so CN 00•* o ^CN <N •-^-" — " ^-T
Tt oo inr oo •*
•<f CN" *r^ oo sooo t . »o
\D \Q *A4
CN ' G t
~* Os (f\t*. « oo
ONsO_CN
OOCN_
•— i
r--"
r-*OO
^*^3O_en
8**!
5
SOI-;
*-
00oo**f
r-"ON
K
CNCN
00
°CO
NO
oo"
m•»r-•
•— imvorn"^f"1r-"
CN
V}f^CN
ONr-
r-"
vf
*t"1--
fN
^i
m"ooOsI--"
r^«n
fit*^°i.
oo"o_
r-Os
"-
*ASO^"
r-"SOTf
oC
ON
loi— iO
so
wfsoO,t-"
CAU3(3U>
J^*3cega>Q
b£a>
.H
1
C
1>II
E'8»nOsOs
*•* ^^W -
OV
"3
.S3
u
-8 .8^; D >« u
o ooo
CNCNCN VI
O
00oON
C C rf-O «
S T3SU lO
E K
ILU
U
E
e su oQ> Ko.«
s OOoo
31
oi
u S
^- oCN CN
Os tNCN —
rIN
8OO••*
oo<*>
cs
oo"00
oooS"o_CN"CN
o(N
ooo\
oo ON OON ON OON Os Ol-M ,-t (N
OQ_
(N
OOOs
CTsON
I ICN CN
—• CN
ooCN
so O OOOO -f ONso I-; O_CN" ON" *-"OO VI COv) m fiob" ON r—
0^ v
II
** c£ rt
oo_o'S n)2 'Gu vo1^^w» T3
|e3 ,o"^ w*
£ ffl
c
&_c
c:
156
M «>ft> «J
£ gH o
13
*- HuSapcru *-»a! 8.8*
51K
NONOOO_
>"I—I5
VONO00Tf§
u |
V
o *c ''COk,
oofS
ot—poo*
OSor-t--"oor-
t1
ON
<N
NONOr-;S"NO
NONO
r-3NO
1
P
O
t--"MON
s*H(NON
11
Tf
NO(N
^NOOS
roNO
r-"NOON
ii
r-(N
ONONO"ONin
r-ONONO"ON
i
v>
ON•*o""
ON•*O
"*
(1
O -
U tu
- o
ON»n
>noo
fi-HON_
OO o »n^- r-
ON
C
P
oo
Os"
r^-ON
ONoooo"
«nO
NO —i
NO" NO
•o
•o
I
e FO £uftj
NO
o"
r-"
NOoooo
NO
•orir-"ONON
oCOoo
r- rr o"t "1 ^NO" o" r-^1
>n <s oNO" r-" r-"
oo ON o —ON ON O OOS ON O O
OO
g a
00c
IIouu«
CD
157
CITY OF SHREVEPORT, LOUISIANADEMOGRAPHIC STATISTICS
FISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31, 2004
FiscalYear
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
Population
195,815
201,270
201,568
201,325
201,500
200,145
201,059
201,100
202,096
202,851 (1)
MedianAge
33.3
33.3
34.3
34.3
34.5
34.5
35.4
35.0
34.7
34.3 (2)
SchoolEnrollment(3)
49,139
48,843
48,018
46,832
46,011
45,120
44,943
44,722
44,532
43,603
UnemploymentRate(4)
5.6%
6.3
5.8
4.7
3.6
4.9
7.1
6.6
6.1
5.7
Sources:
(1) Treasurer of the State of Louisiana(2) Center for Business Economic Research, Louisiana State University - Shreveport(3) Caddo Parish School Board(4) Louisiana Department of Labor
Unaudited - sec accompanying independent auditor's report.
158
CITY OF SHREVEPORT, LOUISIANAPROPERTY VALUE, CONSTRUCTION, AND BANK DEPOSITS
FISCAL YEARS ENDED DECEMBER 31, 1995 THROUGH DECEMBER 31, 2004
Commercial Construction(l)FiscalYear
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
Numberof Units
79
79
114
157
168
103
161
87
80
100
Value
$33,923,714
43,539,539
119,502,459
114,443,170
147,216,441
72,305,845
57,699,144
100,925,424
125,055,018
148,694,901
Residential Construction(l)Numberof Units
249
276
235
258
378
355
374
448
694
615
Value
$34,100,257
37,707,516
37,121,897
40,088,629
50,678,841
56,689,353
56,942,287
72,277,725
107,285,644
113,224,966
Commercial
Property
$3,530,817,633
3,624,132,887
3,848,666,193
3,980,958,240
3,967,175,833
4,124,484,713
4,431,493,320
4,605,346,320
4,613,848,820
4,998,795,613
Residential
Value(2)
$2,899,799,500
3,034,983,100
3,094,912,500
3,145,442,600
3,176,642,000
3,403,016,600
3,456,721,000
3,532,169,600
3,639,300,100
4,638,914,400
Bank deposits are not disclosed. Several banks in the City are part of statewide banking operations,and they are not able to isolate the deposits within the City of Shreveport.
Note: Property was revalued January 1, 2004.
Sources:(1) Permit and Inspection's Annual Reports(2) Estimated appraised value from the City of Shreveport Revenue Division's Tax Summary
Unaudited - see accompanying independent auditor's report.
159
CITY OF SHREVEPORT, LOUISIANAMISCELLANEOUS STATISTICS
DECEMBER 31,2004
Date of settlement
Date of incorporation
Form of government
Date established
Area-square miles
Lane miles of paved streets
Police protection:Number of policemen & officers
Fire protection:Number of firemen & officers
Employees:Classified, appointed, elected, and exempt
(exclusive of fire and police)
Recreation:Parks - Number of acresNumber of playgroundsNumber of picnic areasNumber of municipal golf courses
Number of street lights
Water storage tanks:Number of storage tanksTotal capacity of water storage tanks
Municipal water plant:Number of accountsDaily average consumptionMiles of water mains
Sewers:Number of accountsDaily average influent flowMiles of sewer mains
Miles of drainage ditches:PavedNon-paved
1835
1839
Mayor-Council
1978
121
1,564
Municipal568
Municipal557
2,228
1,78346423
30,013
1335,500,000 gallons
66,00040,000,000 gallons
1,072
63,00028,000,000 gallons
1,044
408930
Unaudited - see accompanying independent auditor's report.
160
CITY OF SHREVEPORT, LOUISIANA
OMB Circular A-133 Reports
December 31,2004
(With Independent Auditors' Reports Thereon)
CITY OF SHREVEPORT, LOUISIANA
Table of Contents
Page
Independent Auditors' Report on Internal Control Over Financial Reportingand on Compliance and Other Matters Based on an Audit of FinancialStatements Performed in Accordance With Government Auditing Standards 1
Independent Auditors' Report on Compliance With Requirements Applicable toEach Major Program and on Internal Control Over Compliance in AccordanceWith OMB Circular A-133 and Schedule of Expenditures of Federal Awards 3
Schedule of Expenditures of Federal Awards 5
Notes to Schedule of Expenditures of Federal Awards 8
Schedule of Findings and Questioned Costs 9
KPMGLLPSuite 1900333 Texas StreetShreveport, LA 71101-3692
Independent Auditors' Report on Internal Control Over Financial Reportingand on Compliance and Other Matters Based on an Audit of Financial
Statements Performed in Accordance With Government Auditing Standards
The Honorable Mayor and Members of the City CouncilCity of Shreveport, Louisiana:
We have audited the financial statements of the governmental activities, the business-type activities, theaggregate discretely presented component units, each major fund, and the aggregate remaining fundinformation of the City of Shreveport, Louisiana (City) as of and for the year ended December 31, 2004,which collectively comprise the City's basic financial statements, and have issued our report thereon datedApril 29, 2005. We conducted our audit in accordance with auditing standards generally accepted in theUnited States of America and the standards applicable to financial audits contained in GovernmentAuditing Standards, issued by the Comptroller General of the United States.
Internal Control Over Financial Reporting
In planning and performing our audit, we considered the City's internal control over financial reporting inorder to determine our auditing procedures for the purpose of expressing our opinions on the financialstatements and not to provide opinions on the internal control over financial reporting. Our considerationof the internal control over financial reporting would not necessarily disclose all matters in the internalcontrol that might be material weaknesses. A material weakness is a reportable condition in which thedesign or operation of one or more of the internal control components does not reduce to a relatively lowlevel the risk that misstatements caused by error or fraud in amounts that would be material in relation tothe financial statements being audited may occur and not be detected within a timely period by employeesIn the normal course of performing their assigned functions. We noted no matters involving the internalcontrol over financial reporting and its operation that we consider to be material weaknesses.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the City's financial statements are free ofmaterial misstatement, we performed tests of its compliance with certain provisions of laws, regulations,contracts, and grant agreements, noncompliance with which could have a direct and material effect on thedetermination of financial statement amounts. However, providing an opinion on compliance with thoseprovisions was not an objective of our audit and, accordingly, we do not express such an opinion. Theresults of our tests disclosed no instances of noncompliance or other matters that are required to bereported under Government Auditing Standards.
We noted certain matters that we have reported to management of the City in a separate letter datedApril 29, 2005.
KPMQ LLP, 3 <J 5 limited liability partnership, is ihe J Smember firm al KPMG International, a Swiss coopersl.ve
This report is intended solely for the information and use of the Mayor and City Council members, auditsubcommittee, management, the State of Louisiana Legislative Auditor, federal awarding agencies, andpass-through entities, and is not intended to be and should not be used by anyone other than thesespecified parties.
LLT
April 29, 2005
KPMG LLPSuite 1900333 Texas StreetShreveport. LA 71101-3692
Independent Auditors1 Report on Compliance With Requirements Applicable toEach Major Program and on Internal Control Over Compliance in Accordance
With OMB Circular A-133 and Schedule of Expenditures of Federal Awards
The Honorable Mayor and Members of the City CouncilCity of Shreveport, Louisiana:
Compliance
We have audited the compliance of the City of Shreveport, Louisiana (City) with the types of compliancerequirements described in the U.S. Office of Management and Budget (OMB) Circular A-133 ComplianceSupplement that are applicable to each of its major federal programs for the year endedDecember 31,2004. The City's major federal programs are identified in the summary of auditors* resultssection of the accompanying schedule of findings and questioned costs. Compliance with the requirementsof laws, regulations, contracts, and grants applicable to each of its major federal programs is theresponsibility of the City's management. Our responsibility is to express an opinion on the City'scompliance based on our audit.
We conducted our audit of compliance in accordance with auditing standards generally accepted in theUnited States of America; the standards applicable to financial audits contained in Government AuditingStandards, issued by the Comptroller General of the United States; and OMB Circular A-133, Audits ofStates, Local Governments, and Non-Profit Organizations. Those standards and OMB Circular A-133require that we plan and perform the audit to obtain reasonable assurance about whether noncompliancewith the types of compliance requirements referred to above that could have a direct and material effect ona major federal program occurred. An audit includes examining, on a test basis, evidence about the City'scompliance with those requirements and performing such other procedures, as we considered necessary inthe circumstances. We believe that our audit provides a reasonable basis for our opinion. Our audit doesnot provide a legal determination on the City's compliance with those requirements.
As described in item 04-1 in the accompanying schedule of findings and questioned costs, the City did notcomply with requirements regarding the Davis-Bacon Act compliance requirement that is applicable to itsFederal Aviation Administration Program. Compliance with such requirements is necessary, in ouropinion, for the City to comply with the requirements applicable to that program.
In our opinion, except for the noncompliance described in the preceding paragraph, the City complied, inall material respects, with the requirements referred to above that are applicable to each of its majorfederal programs for the year ended December 31, 2004. However, the results of our auditing proceduresdisclosed instances of noncompliance with those requirements, which are required to be reported inaccordance with OMB Circular A-133 and which are described in the accompanying schedule of findingsand questioned costs as items 04-2,04-3,04-4, and 04-5.
. a U S lirrnleO liability partnership, is Ihe U.S.member firm of KPMG Irternalionat. a Swiss cooperative.
Internal Control Over Compliance
The management of the City is responsible for establishing and maintaining effective internal control overcompliance with requirements of laws, regulations, contracts, and grants applicable to federal programs. Inplanning and performing our audit, we considered the City's internal control over compliance withrequirements that could have a direct and material effect on a major federal program in order to determineour auditing procedures for the purpose of expressing our opinion on compliance and to test and report oninternal control over compliance in accordance with OMB Circular A-133.
We noted certain matters involving internal control over compliance and its operation that we consider tobe reportable conditions. Reportable conditions involve matters coming to our attention relating tosignificant deficiencies in the design or operation of the internal control over compliance that, in ourjudgment, could adversely affect the City's ability to administer a major federal program in accordancewith the applicable requirements of laws, regulations, contracts, and grants. Reportable conditions aredescribed in the accompanying schedule of findings and questioned costs as items 04-1, 04-2, 04-3, 04-4,and 04-5.
A material weakness is a condition in which the design or operation of one or more internal controlcomponents does not reduce to a relatively low level the risk that noncompliance with the applicablerequirements of laws, regulations, contracts, and grants caused by error or fraud mat would be material inrelation to a major federal program being audited may occur and not be detected within a timely period byemployees in the normal course of performing their assigned functions. Our consideration of the internalcontrol over compliance would not necessarily disclose all matters in the internal control that might bereportable conditions and, accordingly, would not necessarily disclose all reportable conditions that arealso considered to be material weaknesses. However, of the reportable conditions described above, weconsider item 04-1 to be a material weakness.
Schedule of Expenditures of Federal Awards
We have audited the financial statements of the governmental activities, the business-type activities, theaggregate discretely presented component units, each major fund, and the aggregate remaining fundinformation of the City as of and for the year ended December 31, 2004, and have issued our reportthereon dated April 29, 2005. Our audit was performed for the purpose of forming opinions on thefinancial statements that collectively comprise the City's basic financial statements. The accompanyingschedule of expenditures of federal awards is presented for purposes of additional analysis as required byOMB Circular A-133 and is not a required part of the basic financial statements. Such information hasbeen subjected to the auditing procedures applied in the audit of the basic financial statements and, in ouropinion, is fairly stated, in all material respects, in relation to the basic financial statements taken aswhole.
This report is intended solely for the information and use of the Mayor and City Council members, auditsubcommittee, management, the State of Louisiana Legislative Auditor, federal awarding agencies, andpass-through entities and is not intended to be and should not be used by anyone other than these specifiedparties.
LLT>
April 29, 2005
CITY OF SHREVEPORT, LOUISIANA
Schedule of Expenditures of Federal Awards
Year ended December 31,2004
Grant titleDepartment of Transportation:
Federal Transit Administration:Direct Programs:
Federal Transit Capital Investment Grants:Sportran 98 Capital ImprovementsSportran Maintenance FacilitySportran 00 Capital ImprovementsSportran 01 Capital ImprovementsSportran 02 Capital Improvements
Sportran 03 Capital ImprovementsSportran 04 Capital Improvements
Total Federal Transit Administration
Federal Aviation Administration:Direct Programs:
Airport Improvement Program:Land Acquisition Security Purposes - RegFAR Part 150 Property
Parallel Taxi way to Runway 14/32, RehabilitateRehabilitate Taxiway F - DowntownRehabilitation of Taxiway D - RegionalDrainage Improvements Safety AreaConstruct West Parallel Taxiway 4/22 RegionalSecurity Upgrade - Regional AirportTaxiway C and A North Lights - RegionalRedesign Taxiway D and Repair Apron - DowntownInstall Guidance System - Downtown AirportARFF Proximity Suits - Regional AirportAirport Layout Plans - Downtown Airport
Total Federal Aviation Administration
Federal Highway Administration:Direct Programs:
Federal Aid Program:Lakeshore Drive Extension Widening
National Highway Traffic Safety Administration:Passed through Louisiana Highway Safety Commission:
Shreveport Enforcement Project
Total U.S. Department of Transportation
U.S. Department of Housing and Urban Development:Direct Programs:
Community Development Block Grants/EntitlementGrants:
Community Development Block GrantSection 108 Loan Guarantees
FederalCFDAnumber
20.50020.50020.50020.50020.500
20.50020.500
20.10620.106
20.10620.10620.10620.10620.10620.10620.10620.10620.10620.10620.106
Grantnumber
LA-90-0194/LA-90-2I94LA-90-0207LA-90-0218&2218LA-90-0237&2237LA-90-0240&2240/LA-90-03-0096LA-90-0252 & 2252LA-90-0264 & 2264
3-22-0048-243-22-0048-19,21,22,24,25,26,28,29,33&363-22-0048-30/31/373-22-0047-XX3-22-0048-313-22-0048-313-22-0048-353-22-0048-3 13-22-0048-24&253-22-0047-123-22-0047-133-22-0048-313-22-0047-12
20.205
20.600
FAP No. M-8867 (002) /STP-0901 (507)
N/A
14.21814.248
MC-22-00073-99-MC-22-0007,3-99-MC-22-0007/A
Federalexpenditures
15,97013,13442,01916,679
16,825526,220
1.387,869
2,018,716
429,000
2,846,85562,56022,189
992171,856
6,385,19165,741
524,430410,50038,68930,79512.789
11,001,587
2,722,700
51,702
15,794,705
3,414,118
5,783,927
9,198,045
(Continued)
CITY OF SHREVEPORT, LOUISIANA
Schedule of Expenditures of Federal Awards
Year ended December 31,2004
Grant title
U.S. Department of Housing ind Urban Development(continued):
HOME Investment in Affordable HousingEmergency ShelterPassed through Louisiana Office of Community Service:
State Emergency Shelter
Total U.S. Department of Housing andUrban Development
U.S. Department of Labor:
Passed through Louisiana Department of SocialServices - Office of Family Support - LouisianaJ.E.T. Program
Passed through Louisiana Department of Labor:Workforce Investment Act - AdultWorkforce Investment Act - YouthWorkforce Investment Act - Dislocated Workers
Total U.S. Department of Labor
U.5. Department of Environmental Quality:Environmeatal Protection Agency:
Direct Programs:Brownfield Assessment GrantBrownfield Economic Development InitiativeEPA Clean Air
North Regional Sewer Service Area InfrastructureRehabilitation Program
Vulnerability Assessments and Security ImprovementsPassed through State of Louisiana Department
of Environmental Quality - Clean Water Program/Sewage System Program
Passed through State of Louisiana Departmentof Health and Hospitals - Safe Drinking WaterProgram
Total U.S. Department of Environmental Quality
U.S. Department of Justice:
Direct Programs:Edward Byrne Memorial State and Local Law
Enforcement Assistance DiscretionaryGrants Programs:
Weed and Seed TrainingWeed and Seed Training - QueensboroughWeed and Seed Special EmphasisWeed and Seed Public Housing
FederalCFDAnumber
14.23914.231
14.231
17.262
17.25817.25917.260
66.81166.81!66.811
66.60666.476
66.458
66.468
16.58016.58016.58016.580
Grantnumber
MC-22-0200MC-22-0003
06542
CFMS 590611
N/AN/AN/A
N/AN/AN/A
XP-986915-01-0HS 82998601
N/A
N/A
N/AN/AN/AN/A
Federalexpenditures
1,719,826138,654
130.214268,868
11,186,739
296,958
1,576,8491,057,1231.621.357
4,255.329
4,552.287
16,70620,94983.535
121,190
967,90021,090
28,351,384
4,618.724
34,080,288
124,878104,748103,156
3.097
335,879
(Continued)
CITY OF SHREVEPORT, LOUISIANA
Schedule of Expenditures of Federal Awards
Year ended December 31, 2004
Grant title
U.S. Department of Justice (continued):Bymc Formula Grants:
Reduction of Crack/Drug HousesProperty CrimeIntegrated Criminal ApprehensionAntitcrrorism
Direct Programs'.Public Safety Partnership and Community Policing
Grants:Police Block Grant VIIPolice Block Grant VIII
Asset ForfeitureAsset Forfeiture - QuecnsboroughDrug Abuse Resistance EducationA.F.I. S. 2003A.F.I.S. 2004Knock and Talk GrantSafe and Sober GrantOrganized Crime Drug EnforcementHigh Intensity Drug TrafficingUniform Crime Reporting GrantWeapons of Mass Destruction
Total U.S. Department of Justice
U.S. Department of Homeland Security:Direct Programs:
First Responder Grant
Total Department of Homeland Security
U.S. Department of Interior:Direct Programs:
McNeil St Pumping Station
Total Department of Interior
U.S. Department of Commerce:Direct Programs:
Shrevepark Interior Roads
Total U.S. Department of Commerce
U.S. Department of Health and Human Services:Passed through Louisiana Department of Labor:
STEPS
Total U.S. Department of Health andHuman Services
Total Federal Financial Assistance
FederalCFDA
number
16.57916.57916.57916.579
97.038
15.929
11.300
93.558
Grantnumber
Federalexpenditures
97-BI-B.07-0025B03-1-OI3B03-I-012B03-1-014
16.59216.592
16.99999999916.99999999916.99999999916.99999999916.99999999916.99999999916.99999999916.99999999916.99999999916.999999999
16.999999999
2002-LB-BX-06942003-LB-BX-1153
N/AN/AE04-1-012N/AN/AN/AN/AN/AN/AN/AN/A
N/A
22-01-ML-I156
08-01-03213
CFMS 610355
4,75327,93131,7107,537
71,931
258,450165.426
423,876
47,38286,35761,004
173,370183,300
304,100
30,88132,147
102,39851,480
1,604,135
16,150
16,150
86,269
86,269
839,355
839,355
51,930
51,930
68,211,858
See accompanying notes to schedule of expenditures of federal awards.
7
CITY OF SHREVEPORT, LOUISIANA
Notes to Schedule of Expenditures of Federal Awards
December 31,2004
(1) General
The accompanying schedule of expenditures of federal awards includes the federal grant activity of theCity of Shreveport, Louisiana (the City) and is presented using the modified accrual basis of accounting.The information in this schedule is presented in accordance with the requirements of OMB Circular A-133, Audits of States, Local Governments, and Non-Profit Organizations. Therefore, some amountspresented in this schedule may differ from amounts presented in, or used in, the preparation of the basicfinancial statements.
(2) Subrecipients
Of the federal expenditures presented in the schedule, the City provided federal awards to subrecipients asfollows:
Program title
Community Development Block GrantHOME Investment in Affordable HousingWorkforce Investment Act
FederalCFDA
number
14.21814.239
17.258,17.259,17.260
Amountprovided to
subrecipients
445,610808,584
1,705,104
CITY OF SHREVEPORT, LOUISIANA
Schedule of Findings and Questioned Costs
Year ended December 31,2004
Section 1 — Summary of Auditor's Results
Financial Statements
Type of report issued on the basic financial statements: unqualified opinion
Internal control over financial reporting:
• Material weaknesses identified? No
• Reportable conditions in internal control were disclosed by the audit of the basic financial statements?None reported
Noncompliance which is material tcPthe basic financial statements? No
Federal Awards
Internal control over major programs:
• Material weaknesses identified? Yes
• Reportable conditions in internal control over major programs? Yes
Type of auditor's report issued on compliance for major programs: qualified opinion
Any audit findings disclosed that are required to be reported in accordance with section 510(a) of OMB CircularA-133? Yes
Identification of major programs:
CFDA number Name of federal program or cluster
20.106 Department of Transportation - Federal Aviation Administration - AirportImprovement Program
20.205 Department of Transportation - Federal Highway Administration -Federal Aid Program - Lakeshorc Drive Extension Widening
20.500 Federal Transit Administration - Department of Transportation - FederalTransit Capital Investment Grants
66.458 Environmental Protection Agency - Office of Water - Clean Water Act
66.468 Environmental Protection Agency - Office of Water, Office of GroundWater and Drinking Water - Safe Drinking Water Act
66.606 Environmental Protection Agency - North Regional Sewer Service AreaInfrastructure Rehabilitation Program
Dollar threshold used to distinguish between Type A and Type B programs: $883,735
Auditee qualified as a low-risk auditee under section 530 of OMB Circular A-133: No
9 (Continued)
CITY OF SHREVEPORT, LOUISIANA
Schedule of Findings and Questioned Costs
Year ended December 31,2004
Section 2 - Financial Statement Findings Reported in Accordance with Government Auditing Standards
None
Section 3 - Federal Award Findings and Questioned Costs
Item: 04-1
Grant: Federal Aviation Administration - Airport Improvement Program
CFPA Number; 20.106
Grant Numbers: 3-22-0048-031 and 3-22-0048-035
Criteria or specific requirement: Davis-Bacon Act
Type of Finding: Material noncompliance and material weakness
Condition: Non-federal entities shall include in their construction contracts subject to the Davis-Bacon Act arequirement that the contractor or subcontractor comply with the requirement of the Davis-Bacon Act and theDOL regulations (29 CFR part 5, "Labor Standards Provisions Applicable to Contracts Governing FederallyFinanced and Assisted Construction"). This includes a requirement for the contractor or subcontractor to submitto the non-Federal entity a weekly, for each week in which any contract work is performed, a copy of the payrolland a statement of compliance (certified payrolls) (29 CFR sections 5.5 and 5.6). During our audit, we notedtwo contractors (Wilhite Electric and Russell Electric) did not submit a signed statement of compliance asrequired by the Davis-Bacon Act.
Questioned Costs: $529,927
Context: The City had six projects under the grant with payroll costs during the year. Some projects onlyincurred costs during a portion of the year. A total of seven contractors were used for all of the projects. Onlytwo of the seven contractors used subcontractors. We selected 15 weeks of payroll during the year and reviewedone contractor for each week. We reviewed payroll for six different contractors. After expansion of ourtestwork we noted that the two contractors with exceptions continued to have exceptions.
Effect: The City is not in compliance with the Davis-Bacon Act. This results in a lack of certification from thecontractor to ensure reimbursement requested from the Federal Aviation Administration is in compliance withthe required prevailing wage rate.
Cause: While we noted that a control was in place for airport management and the master services engineer toreview the submitted payroll, it was not operating effectively. Submitted documentation was being initialed asreviewed but errors were not identified. Appropriate procedures are not in place to ensure that the contractorssubmit a signed statement of compliance,
Recommendation! We recommend the City implement procedures to document that a certified payroll andstatement of compliance is received from the contractor and reviewed by the City.
10 (Continued)
CITY OF SHREVEPORT, LOUISIANA
Schedule of Findings and Questioned Costs
Year ended December 31,2004
Management's Response:
A) Name of Contact Responsible- Manager of Administrative Services
B) Corrective Action Planned - As noted by the finding, procedures are already in place for Airportmanagement and the Master Service Engineer to review the submitted payroll. However, theseprocedures will be revised to ensure a more efficient process. The Payment Processing Checklist will berevised to state "Certified11 payroll attached and the Manager of Administrative Services and theManagement Assistant will ensure compliance. The engineer will identify any errors in the wage rates.The Accounting Specialist will continue to audit the certified payroll and identify any arithmetic errors.
C) Anticipated Completion Date - Immediately
Item: 04-2
Grant: Federal Aviation Administration - Airport Improvement Program
CFDA Number: 20.106
Grant Number: 3-22-0048-035,3-22-0047-012, 3-22-0048-33
Criteria or specific requirement: Cash Management
Type of Finding: Noncompliance and reportable condition
Condition: When entities are funded on a reimbursement basis, program costs must be paid for with entityfunds before reimbursement may be requested from the Federal Government. During our audit, we noted fourinstances (check numbers 340456, 343095, 336218 and 345525) where program costs were requested forreimbursement prior to being paid by the City.
Questioned Costs: None.
Context: Out of a total sample of 44 checks, four instances were found whereby the check date was subsequentto request for reimbursement.
Effect: The City is not in compliance with cash management requirements.
Cause: Appropriate procedures are not in place to ensure that reimbursements are requested only after paymenthas been made by the City.
Recommendation: We recommend that the City implement procedures to verify and document that paymenthas been made before reimbursement is requested. The City should also implement procedures to reconcilereimbursement requests to the general ledger.
Management's Response:
A) Name of Contact Responsible - Management of Administrative Services
11 (Continued)
CITY OF SHREVEPORT, LOUISIANA
Schedule of Findings and Questioned Costs
Year ended December 31,2004
B) Corrective Action Planned - We agree that there may be some instances in which the reimbursementrequest was made prior to the invoice being paid by the City. Our current procedure is to submit theinvoice to the Finance Department for payment, then we prepare the reimbursement request. TheManagement Assistant will now review the FAMIS system to ensure that a check has printed before thereimbursement request is processed.
C) Anticipated Completion Date - Immediately
Item: 04-3
Grant: Federal Aviation Administration - Airport Improvement Program
CFDA Number: 20.106
Grant Number: 3-22-0048-031
Criteria or specific requirement: Equipment and Real Property Management
Type of Finding: Noncompliance and reportable condition
Condition: The percentage of federal participation and the condition of the equipment were not included in theproperty records for the runway sweeper per prior year item 03-2. Corrective action planned has not beencompleted.
Questioned Costs: None.
Context: See condition above.
Effect: This results in a lack of information to ensure reimbursement to the FAA for the federal share of salesproceeds when subject equipment is sold and to ensure proper valuation of equipment for reporting,depreciation, replacement, and disposal.
Cause: Appropriate procedures are not in place to ensure that the federal participation and equipment conditionare documented in the property records.
Recommendation: Create appropriate fields in the fixed asset system to record federal participation and theequipment's condition at the time of acquisition. Implement procedures to record information and computereimbursement as equipment and real estate are sold.
Management's Response:
A) Name of Contact Responsible- Fixed Asset Accountant
B) Corrective Action Planned - During 2004, attempts were made to use fields in the Fixed AssetSystem to identify federal participation, but the system did not recognize these fields. It was determinedthat programming changes would be required. Changes and testing will be done in 2005.
C) Anticipated Completion Date - October 2005
12 (Continued)
CITY OF SHREVEPORT, LOUISIANA
Schedule of Findings and Questioned Costs
Year ended December 31, 2004
Item: 04-4
Grant: Environmental Protection Agency - North Regional Sewer Service Area Infrastructure RehabilitationProgram
CFPA Number: 66.606
Grant Number: XP-986915-01-0
Criteria or specific requirement: Reporting
Type of Finding: Noncompliance and reportable condition
Condition: The City's agreement with the Environmental Protection Agency states: "The recipient agrees tocomply with the requirements of EPA's Program for Utilization of Small, Minority and Women's BusinessEnterprises in procurement under assistance agreements. The recipient agrees to submit an EPA form 5700-52A"MBE-WBE Utilization Under Federal Grants, Cooperative Agreements and Interagency Agreement" beginningwith the federal fiscal year quarter the recipient receives the award, and continuing until the project iscomplete." During our audit, we noted the form 5700-52A "MBE-WBE" Utilization Under Federal Grants,Cooperative Agreements and Interagency Agreement did not include required data regarding the "MBE-WBE"utilization by the City. Reports over the time period that construction work was performed should havecontained costs, but all the reports in 2004 were filed without any relevant construction labor cost reported. TheCity did not request supporting information from the contractor related to "MBE-WBE" utilization in order tocomplete the form correctly.
Questioned Costs: None.
Context; We tested 100% of the population of reports.
Effect: The City is not in compliance with reporting requirements.
Cause: Appropriate procedures are not in place to properly review and document that MBE-WBE utilizationreports are submitted by contractors and properly reported to the federal agency.
Recommendation: We recommend the City implement procedures to document that MBE-WBE utilizationreports are submitted by contractors and reviewed by the City and information is properly reported to the FederalAgency.
Management's Response:
A) Name of Contact Responsible- Grant Writer and Project Manager
B) Corrective Action Planned - The EPA DBE Coordinator requested that the City report the totalcontract amount for MBE/WBE utilization on Form 5700-52A when executed rather than showing costsas expenditures occur. The City is inclined to comply with the federal agency's request since it has theauthority to withhold funding.
C) Anticipated Completion Date - August 31,2005
13 (Continued)
CITY OF SHREVEPORT, LOUISIANA
Schedule of Findings and Questioned Costs
Year ended December 31,2004
Item: 04-5
Grant: Environmental Protection Agency - North Regional Sewer Service Area Infrastructure RehabilitationProgram
CFDA Number: 66.606
Grant Number: XP-986915-01-0
Criteria or specific requirement: Matching
Type of Finding: Noncompliance and reportable condition
Condition; The City is required to provide contributions of 45% of approved costs, and the agency provides theremaining 55%. The City requested 57.10% of the existing contract cost. The reimbursement request was not incompliance with matching requirements of the grant based on the existing contract with the contractor.
Questioned Costs: $35,571
Context: See condition above.
Effect: The City is not in compliance with the matching requirements of the grant and may be required to refundgrant revenue to the federal agency at the end of the project.
Cause; Reimbursement was requested based on total amount allowed without consideration of matchingrequirements. Appropriate procedures are not in place to review and document that reimbursement requestsconsider the matching requirements of the grant.
Recommendation; We recommend the City implement procedures to review and document that the matchingrequirement is considered at the time of the reimbursement.
Management's Response:
A) Name of Contact Responsible- Grant Writer and Project Manager
B) Corrective Action Planned - The City requested reimbursement aware of an impending change orderwhich would increase the contract amount. That change order became effective on February 1, 2005,making the City's effective request 55% of the amended contract. The City is confident that it willcontribute more than its 45% costs share and will not be required to refund grant revenue to the federalagency at the end of the project.
C) Anticipated Completion Date - August 31, 2005
14
City ofShreveportSummary Schedule of Prior Audit Findings
December 31,2004
Finding: 03-1
R.S. 24:514 requires municipal retirement system funded in whole or in part out of publicfunds shall furnish to the legislative auditor, annually, actuarial valuations. Suchvaluations shall be submitted to the legislative auditor between the first and one hundredtwentieth day following the close of the fiscal year of the retirement system.
The City of Shreveport has three retirement systems funded in whole or part out of publicfunds. The City of Shreveport did not file the related actuarial valuations with thelegislative auditor's office prior to the one hundred twentieth day following the close ofthe fiscal year of the retirement system.
Status: Corrective action was taken
Finding: 03-2
Grant: Federal Aviation and Administration
Equipment and Real Property Management. The percentage of federal participation andthe condition of the equipment were not included in the property records for the runwaysweeper.
Status: Partially Complete. The fixed asset system has been moved into test, andthe fields have been changed to note federal participation. Testing has not beencompleted but should be finished and completed by 2004 year end.
Finding: 03-3
Grant: Federal Aviation and Administration
Real Property Acquisition and Relocation. The City does not have procedures in place tomonitor the acquisition and relocation assistance performed by its contracted consultant,W.D. Shock, for compliance with federal requirements.
Status: Corrective action was taken
KPMGLLPSuite 1900333 Texas StreetShreveport, LA 71101-3692
April 29,2005
CONFIDENTIAL
Mr. Theron Jackson, ChairmanAudit Subcommittee and Members of the City Council
City of Shreveport, Louisiana
Ladies and Gentlemen:
We have audited the financial statements of the City of Shreveport, Louisiana (the City) for the year endedDecember 31, 2004, and have issued our report thereon dated April 29, 2005. In planning and performingour audit of the financial statements of the City, we considered internal control in order to determine ourauditing procedures for the purpose of expressing our opinion on the financial statements. An audit doesnot include examining the effectiveness of internal control and does not provide assurance on internalcontrol. We have not considered internal control since the date of our report.
During our audit, we noted certain matters involving internal control and other operational matters that arepresented for your consideration. These comments and recommendations, all of which have beendiscussed with the appropriate members of management, are intended to improve internal control or resultin other operating efficiencies and are summarized as follows:
BID LAW
The City entered into a contract with Bioset of Shreveport LLC, to process sludge from the Lucas WaterTreatment Plant and grow sod, which is sold back to the City. The City donated approximately 450 acresto Bioset on which Bioset would be responsible for building the facility and maintaining a sod farm. TheCity agreed to provide Bioset with at least 15 dry tons of sludge per day and pay Bioset a minimum of$112,500 per month for 25 years for processing the sludge.
While the City followed internal procedures for a service contract and did not place this transaction out forbid, a complaint alleges the City circumvented the bid law by portraying the contract as a service ratherthan as a public works project given that it involves construction of a facility on public land among anumber of other issues. Recently, Bioset has abandoned the facility and the City is exploring its legaloptions in connection therewith. Based on the complaint and the number of issues involved, the Cityshould consider the need to obtain an attorney general's opinion in this matter. While ultimately the Citymay have complied with the bid law consideration should be given to the benefits of placing transactionsout for bid which allows for competition among bidders, helps to eliminate the possibility of fraud andfavoritism and avoids undue or excessive costs.
Management's response - The contract with Bioset was a professional services contract. Bioset washired to process sewerage sludge from the City's Lucas Wastewater Treatment Plant into "Class A"material; suitable for most any use without restriction. Under the contract, Bioset was also required to
KPMG LIR a U S limned liability pen ner shin, is the U S.member firm o( K=MG International, a Swiss cooperative.
Mr. Theron Jackson, ChairmanAudit Subcommittee and Members of the City Council
April 29,2005Page 2
develop a sod farm using the bulk of the processed material as a soil conditioner, and the City wouldreceive a portion of the sod for its needs. Other service proposals were considered and rejected prior toBioset's selection, including a proposal for the processing of sludge into a fuel product in conjunction witha proposed power plant at the Port, and the trucking of raw sludge to a composting facility.
Payment to Bioset for services performed was made by volume-based "tipping fees". The City grantedBioset a right of use (not a donation, as stated in the comment) of its sludge farm so that it could constructfacilities to perform these services. These facilities are owned, maintained, and operated by Bioset withoutdirection or control by the City.
Bioset has defaulted on its obligation under the contract (primarily, the obligation to develop a turf farmand provide the City with turf) and has recently filed for bankruptcy. Because of the imminent need ofuninterrupted operation of the facility, the City is currently operating the facility as "keeper." The City isnow considering all options available to it for the long term handling of its sludge; including identifyingnew service providers to operate the plant, acquisition, and operation of the plant itself, and other possiblealternatives.
COSWEB RECONCILIATION
The reconciliation of COSWEB to the general ledger has not been performed in a timely manner. InDecember 2004 we requested the September 2004 reconciliation which had not been prepared. As ofMarch 2005 the delinquent reconciliations were completed and were being prepared on a timely basis. Inaddition, we noted that review of the reconciliation was not documented.
We recommend that the City implement procedures to ensure all reconciliations of accounts are completedtimely, reviewed by someone other than the preparer and the review be documented.
Management's Response - We agree that reconciliations were not performed in a timely manner. Wewill monitor these to ensure timely reporting and the Water and Sewerage fund accountant will documentthat a review has been performed.
RECONCILIATION OF FEDERAL PROGRAMS
Consistent with our comment in the prior year, we noted instances in which reconciliations of the supportfor grant programs to the general ledger were not performed. Specifically we identified the following:
• A receivable was not recorded for the Department of Commerce EDA grant. Costs were incurred in2003 but reimbursement was not requested until August 2004. Thus, the reimbursement request wasnot timely and accounting was not aware of the grant or the receivable until the revenue was received.
Mr. Theron Jackson, ChairmanAudit Subcommittee and Members of the City Council
April 29,2005Page 3
• Reimbursement requests are not made timely for the Airport Improvement Program. Specifically, asof December 16, 2004 we noted the following invoices that had been paid for which reimbursementhad not been requested:
Payment Date
• Alliance, Inc. $12,945 June 25,2004
• Best Yet Builders, LLC $372,941 September 22,2004
• W.D. Shock $14,747 October 29,2004
We, again recommend that a reconciliation process be implemented between the reimbursement requestsand the expenditures per the general ledger documenting any differences. Each grant administrator shouldbe responsible for periodically performing this review to ensure that the amounts reported on thereimbursement requests reflect the amounts in that particular grant's expenditure index codes. Based onthese facts and the repeat comments, consideration should be given to centralizing grant accounting in theAccounting Division.
Management's Response (Department of Commerce EDA grant) - This project (442988), ShreveIndustrial Park Roadway, was established in 1996 and has had multiple funding sources over the years.Grant sources were budgeted prior to actual approvals. Accounting previously tried to accrue revenueagainst a state grant that was not approved at that point, and the auditors disallowed this accrual in 2003.We were not aware that the EDA grant was approved. This project is handled by a City engineer, and wehave requested that he notify Accounting as to future drawdowns. Funds were not received untilSeptember 2004, which would not have been a timely accrual for 2003. We will continue to monitor thisproject in coordination with the City engineer in charge of the project.
Management's Response (Airport Improvement Program) - We disagree with the general statement thatreimbursements are not being made timely for the Airport Improvement Program. However, we do agreethat the reimbursement requests for the invoices in question were not made timely. A monthlyreconciliation is being prepared by the Manager of Administrative Services and forwarded to theapplicable personnel to ensure more timely reimbursement requests.
UNCLAIMED PROPERTY
The City has unclaimed property in the form of outstanding checks totaling $390,988 that has not beenremitted to the State of Louisiana. We recommend the City review this unclaimed property, remit theappropriate amounts to the state, and implement procedures to locate the owners and more timely remitunclaimed items to the state.
Management's Response - We were unaware of this requirement. However, we have determined thiscomment is correct and the City will follow this recommendation.
Mr. Theron Jackson, ChairmanAudit Subcommittee and Members of the City Council
April 29, 2005Page 4
PROCUREMENT CARD
We noted three procurement cardholders had not submitted supporting reimbursement documentation asof December 2004 for three reimbursement requests. One was from June 2004 and the remaining two werefrom October 2004. The documentation for the two in October were subsequently received but nodocumentation was received for the June 2004 statement. We recommend the City implement proceduresto ensure all proper documentation is timely received to support the expenditures purchased with theprocurement card.
Management's Response - We agree that supporting documentation was not received timely. Accountingwill send monthly correspondence to departments detailing outstanding supporting documentation.
SPORTRAN
During 2004, the City capitalized the costs for the Metro Planning Study, a study, for which the purpose isto determine if additional and/or extended SporTran services would be beneficial to the City. Alsoincluded in these capitalized costs were labor costs. These expenses did not appear to be valid capitalexpenditures and, therefore, were expensed through an adjustment. We recommend the City implementprocedures with respect to SporTran to ensure assets qualify for capitalization and have initial useful livesextending beyond a single reporting period.
Management's Response - We agree that these costs should be expensed and appropriate entries weremade in the year reported. Future projects will be evaluated to determine if they meet capitalizationrequirements.
CONSTRUCTION IN PROGRESS
During 2004, there were several construction in progress (CIP) accounts that had little or no activity.Some of these were on going projects awaiting funding or development, however, others were completedprojects that should have been closed and reclassifled as capital assets. By not closing these projectstimely, the City has understated depreciation on these projects. We recommend the City implementprocedures to review CIP at least quarterly to determine if projects should be closed and reclassified ascapital assets.
Management's Response - We agree and will implement appropriate review procedures on a periodicbasis.
PAYROLL
Certain payroll files have not been purged since 1997. The files include active employees as well asemployees that have "separated" from the City. The separated employees will continue to be corrected inthe files until the system is purged. We recommend the City purge the system periodically to eliminateseparated employees as this could provide a potential avenue for paying a fictitious employee.
Mr. Theron Jackson, ChairmanAudit Subcommittee and Members of the City Council
April 29,2005PageS
Management's Response - We agree and will purge files through December 31, 2000 on July 1, 2005.Files will be purged periodically in the future.
* * * * * * *
Our audit procedures are designed primarily to enable us to form an opinion on the financial statements,and therefore may not bring to light all weaknesses in policies or procedures that may exist. We aim,however, to use our knowledge of the company's organization gained during our work to make commentsand suggestions that we hope will be useful to you.
We would be pleased to discuss these comments and recommendations with you at any time.
This report is intended solely for the information and use of the Mayor and City Council members, auditsubcommittee, management, the State of Louisiana Legislative Auditor, federal awarding agencies, andpass-through entities and is not intended to be and should not be used by anyone other than these specifiedparties.
Very truly yours,
LCP
SHREVEPORT REGIONAL AIRPORT
Passenger Facility Charge Program
Year ended December 31,2004
(With Independent Auditors* Reports Thereon)
SHREVEPORT REGIONAL AIRPORT
Table of Contents
Page
Independent Auditors* Report on Internal Control Over Financial Reporting andon Compliance and Other Matters Based on an Audit of Financial StatementsPerformed in Accordance With Government Auditing Standards 1
Independent Auditors' Report on Compliance With Requirements Applicable tothe Passenger Facility Charge Program and on Internal Control Over Complianceand Schedule of Passenger Facility Charges Revenues and Disbursements 3
Schedule of Passenger Facility Charges Revenues and Disbursements andAccompanying Notes 5
Schedule of Passenger Facility Charge Program Findings and Questioned Costs 7
KPMGLLPSuite 1900333 Texas StreetShreveport, LA 71101-3692
Independent Auditors' Report on Internal Control Over Financial Reportingand on Compliance and Other Matters Based on an Audit of Financial
Statements Performed in Accordance With Government Auditing Standards
The Honorable Mayor and Members of the City CouncilCity of Shreveport, Louisiana:
We have audited the financial statements of the governmental activities, the business-type activities, theaggregate discretely presented component units, each major fund, and the aggregate remaining fondinformation of the City of Shreveport, Louisiana (City) as of and for the year ended December 31, 2004,which collectively comprise the City's basic financial statements and have issued our report thereon datedApril 29, 2005. We conducted our audit in accordance with auditing standards generally accepted in theUnited States of America and the standards applicable to financial audits contained in GovernmentAuditing Standards, issued by the Comptroller General of the United States.
Internal Control Over Financial Reporting
In planning and performing our audit, we considered the City's internal control over financial reporting inorder to determine our auditing procedures for the purpose of expressing our opinions on the financialstatements and not to provide assurance on the internal control over financial reporting. Our considerationof the internal control over financial reporting would not necessarily disclose all matters in the internalcontrol that might be material weaknesses. A material weakness is a re port able condition in which thedesign or operation of one or more of the internal control components does not reduce to a relatively lowlevel the risk that misstatements caused by error or fraud in amounts that would be material in relation tothe financial statements being audited may occur and not be detected within a timely period by employeesin the normal course of performing their assigned functions. We noted no matters involving the internalcontrol over financial reporting and its operation that we consider to be material weaknesses.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the City's financial statements are free ofmaterial misstatement, we performed tests of its compliance with certain provisions of laws, regulations,contracts, and grant agreements, noncompliance with which could have a direct and material effect on thedetermination of financial statement amounts. However, providing an opinion on compliance with thoseprovisions was not an objective of our audit and, accordingly, we do not express such an opinion. Theresults of our tests disclosed no instances of noncompliance or other matters that are required to bereported under Government Auditing Standards.
We noted certain matters that we have reported to management of the City in a separate letter datedApril 29, 2005.
KPMG LLP, a U S. limited liability panneishp. is the U S.memoer iirfr of UPMG International, a Swiss cooperative
This report is intended solely for the information and use of the Mayor and City Council members, auditsubcommittee, management, the State of Louisiana Legislative Auditor, federal awarding agencies, andpass-through entities and is not intended to be and should not be used by anyone other than these specifiedparties.
April 29, 2005
Our consideration of the internal control over compliance would not necessarily disclose all matters in theinternal control that might be material weaknesses. A material weakness is a importable condition in whichthe design or operation of one or more of the internal control components does not reduce to a relativelylow level the risk that noncompliance with applicable requirements of laws, regulations, and contractscaused by error or fraud that would be material in relation to the passenger facility charge program beingaudited may occur and not be detected within a timely period by employees in the normal course ofperforming their assigned functions. We noted no matters involving the internal control over complianceand its operations that we consider to be material weaknesses.
Schedule of Passenger Facility Charges Revenues and Disbursements
We have audited the financial statements of the governmental activities, the business-type activities, theaggregate discretely presented component units, each major fund, and the aggregate remaining fundinformation of the City as of and for the year ended December 3 1 , 2004, and have issued our reportthereon dated April 29, 2005. Our audit was performed for the purpose of forming opinions on thefinancial statements that collectively comprise the City's basic financial statements. The accompanyingschedule of passenger facility charges revenues and disbursements is presented for purposes of additionalanalysis as specified in the Guide and is not a required part of the basic financial statements. Suchinformation has been subjected to the auditing procedures applied in the audit of the basic financialstatements and, in our opinion, is fairly stated, in all material respects, in relation to the basic financialstatements taken as a whole.
This report is intended solely for the information and use of the Mayor and City Council members, auditsubcommittee, management, the State of Louisiana Legislative Auditor, and the Federal AviationAdministration and is not intended to be and should not be used by anyone other than these specifiedparties.
April 29, 2005
V
3 as 3i ?g
u
B _S 6** £ ^
r- oo•A r-O_ 00NO" oo"OO CMON t~
.nPION•*"f-
O NOt^ f*"l
NO" CM"SN 00
1 s5 oM H
o>o a
ON
OON"
'
ON
OON"
fiONNO"r-
oo•*o"(S
— It. >,<U k.
&*
s
2 aM 0£ (2
S ONNO
r- <s\O" g-"CM -n-h ^
•*" NO*
ON
O*r-t*i~
m
Ior
ON
vfT
MSJSo£•«'G<2&u>
Io SU £
•o
1 Net
PF
C
Ua.
SHREVEPORT REGIONAL AIRPORT
Notes to Schedule of Passenger Facility Charges Revenues and Disbursements
December 31,2004
(1) General
The accompanying schedule of passenger facility charges revenues and disbursements is presented usingthe modified accrual basis of accounting. The information in this schedule is presented in accordance withthe requirements described in the Passenger Facility Charge Audit Guide for Public Agencies. Therefore,some amounts presented in this schedule may differ from amounts presented in, or used in the preparationof the financial statements.
(2) Passenger Facility Charges Matching Funds
Effective November 1, 2002, the Federal Aviation Administration approved an amendment to theAirport's passenger facility charge (PFC) application raising its PFC from $3.00 (the rate sinceFebruary 1,1994) to $4.50 per passenger enplanement A PFC application was approved onFebruary 6,1996 to approve the use of PFC revenue for debt service and financing costs of PFC approvedprojects. Also, the total approved net PFC revenue to be collected was reduced. In accordance with theRecords of Decision between the Airport and the Federal Aviation Administration, the Airport has usedPFC revenues to fund debt service and financing costs of the Airport's terminal renovation project. Therenovated terminal is leased to air carriers based on the amount of occupied square footage and aprescribed rate schedule.
SHREVEPORT REGIONAL AIRPORT
Schedule of Passenger Facility Charge Program Findings and Questioned Costs
Year ended December 31, 2004
Section 1 - Summary of Auditor's Results
Financial Statements
Type of report issued on the basic financial statements: unqualified opinion
Internal control over financial reporting:
• Material weaknesses identified? No
• Reportable conditions in internal control were disclosed by the audit of the financial statements?None reported
Noncompliance which is material to the basic financial statements? No
Passenger Facility Charges
Type of report issued on the passenger facility charge program: unqualified opinion
Internal control over the passenger facility charge program:
• Material weaknesses identified? No
• Reportable conditions in internal control over major programs? None reported
Type of auditor's report issued on compliance for the passenger facility charge program: qualified opinion
Any audit findings disclosed that are required to be reported in accordance with the Passenger Facility ChargeAudit Guide for Public Agencies, issued by the Federal Aviation Administration? Yes
Quarterly revenue and disbursements reconcile with submitted quarterly reports? Yes
Passenger facility charge program revenue and interest in the general ledger agreed to amounts reported on FAAForm 5100-127? Yes
The Public Agency maintains a separate financial accounting record for each application? Yes
Funds disbursed were for passenger facility charge program eligible items as identified in the FAA decision topay only for the allowable costs of the projects? Yes
Monthly carrier receipts reconciled with quarterly carrier reports? Yes
Passenger facility charge program revenues were maintained in a separate interest-bearing capital account orcommingled only with other interest-bearing airport capital funds? Yes
Serving carriers notified of passenger facility charge program actions/changes approved by the FAA? Yes
Quarterly reports transmitted (or available via Web site) to remitting carriers? Yes
The Public Agency is in compliance with Assurances 5,6, 7, and 8? No
7 (Continued)
SHREVEPORT REGIONAL AIRPORT
Schedule of Passenger Facility Charge Program Findings and Questioned Costs
Year ended December 31,2004
Project administration is carried out in accordance with Assurance 10? Yes
For those public agencies with excess revenue, a plan for the use of this revenue has been submitted to the FAAfor review and concurrence? N/A
Section 2 - Financial Statement Findings Reported in Accordance With Government Auditing Standards
None
Section 3 -Passenger Facility Charges Findings and Questioned Costs
Item: 04-1
Criteria or specific requirement: The provisions of 14 CFR Part 158, Appendix A, Assurance 8, prohibits theairport from including in its rate base by means of depreciation, amortization or other means, that portion of thecapital costs of a project paid for by PFC revenue.
Condition: We obtained the 2004 calculation of rental rates for terminal rentals. Included in the costs used todetermine the rates is the debt service for the 1997 PFC bonds. These bonds are paid with PFC revenue.
Questioned cost: None
Context: See condition above.
Effect: The Authority was not in compliance with 14 CFR Part 158, Appendix A, Assurance 8.
Cause: Unknown.
Recommendation: The Authority should not include any capital costs of a project paid for by PFC revenue, inits determination of terminal rental rates.
Management's response:
A) Name of contact responsible - Manager of Administrative ServicesB) Corrective action planned - We do not agree that the Authority was not in compliance with 14 CFR
Part 158 Appendix A, Assurance 8. The Airport did not include bymeans of depreciation, amortization or other means any portion of thecapital costs of a project paid for by PFC revenue. While it is true thatwe did include the debt service for the 1997 PFC bonds in 2004calculation of the rental rates for the terminal rentals, we also includedthe PFC revenue in the rate calculation. Therefore, only the "netamount" or the amount that the debt service exceeded the revenueimpacted the rental rates for 2004. This amount was funded by ouroperating account and can be included in the rate calculation.
C) Anticipated completion date - N/A
8